Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.21% first-year return on $60,195 initial cash invested.
3.21%
Cash On Cash
7.49%
Cap Rate
1.23
DSCR
$2,734
Rent
$161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,734 income − $2,573 expenses = $161 cash flow
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,195
Downpayment
20%
$45,900
Closing costs
1%
$2,295
Rehab
0%
$0
Furnishing
5%
$12,000
Cashflow
Total Income
$2,734
Total Expenses
$2,573
Mortgage P&I
43%
$1,162
Property Taxes
1%
$19
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$410
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$684
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy cottage ⭐️Walk to the West End! Dog Friendly⭐️ | $3,179 | $156 | 2 | 2 | 0.35 mi |
Modern Urban Retreat in Downtown Greenville | $3,016 | $148 | 2 | 2 | 0.35 mi |
Downtown Greenville, Yin and Yang Retreat | $2,996 | $147 | 2 | 2 | 0.5 mi |
Idyllic, Comfy 2BD Apt | $3,526 | $173 | 2 | 2 | 0.6 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality