Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.56% first-year return on $53,931 initial cash invested.
2.56%
Cash On Cash
7.72%
Cap Rate
1.23
DSCR
$2,353
Rent
$115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$171k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,931
Downpayment
20%
$34,220
Closing costs
1%
$1,711
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,353
Total Expenses
$2,238
Mortgage P&I
38%
$892
Property Taxes
7%
$161
Home Insurance
2%
$56
HOA
0%
$0
Property Management
15%
$353
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$588
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Fort Bragg ReTREAT - King Bed & Free Wi-Fi | $2,193 | $89 | 3 | 2 | 0.17 mi |
Renovated Oasis Near Ft Bragg | $2,488 | $101 | 3 | 2.5 | 0.12 mi |
Elegant 3BR House – Near Fort Bragg & Fast Wi-Fi | $2,883 | $117 | 3 | 2 | 0.3 mi |
R&S Guesthouse Fayetteville/Fort Liberty | $2,636 | $107 | 3 | 2 | 0.42 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