Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 16.95% first-year return on $73,419 initial cash invested.
16.95%
Cash On Cash
11.78%
Cap Rate
1.94
DSCR
$5,366
Rent
$1,037
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,419
Downpayment
20%
$52,780
Closing costs
1%
$2,639
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$5,366
Total Expenses
$4,329
Mortgage P&I
25%
$1,338
Property Taxes
6%
$322
Home Insurance
2%
$92
HOA
0%
$0
Property Management
15%
$805
CapEx
4%
$215
Vacancy
0%
$0
Maintenance
4%
$215
Other
25%
$1,342
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Regent Retreat | $8,173 | $277 | 3 | 2 | 0.02 mi |
New in Abilene! 3 bedroom home w/Pool | $4,278 | $145 | 3 | 2 | 0.19 mi |
Peaceful Retreat in Abilene. Close to everything! | $4,249 | $144 | 3 | 2 | 0.43 mi |
Uniquely Designed 3/2 Home w/Fire Pit/Smart Tv's | $5,753 | $195 | 3 | 2 | 0.64 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