Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.57% first-year return on $58,551 initial cash invested.
4.57%
Cash On Cash
8.23%
Cap Rate
1.33
DSCR
$2,702
Rent
$223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,551
Downpayment
20%
$38,620
Closing costs
1%
$1,931
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,702
Total Expenses
$2,479
Mortgage P&I
37%
$994
Property Taxes
5%
$142
Home Insurance
2%
$46
HOA
0%
$0
Property Management
15%
$405
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$676
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious 3 Bedroom House 2 Miles from Stadium | $2,720 | $208 | 3 | 2 | 0.28 mi |
Fenced Backyard, BBQ | Close to Stadium & Hospital | $3,283 | $251 | 3 | 2 | 0.17 mi |
Crimson Charm Getaway | $3,531 | $270 | 3 | 2 | 0.28 mi |
Bama Bungalow! -1 Mile from University-3BDRM | $2,524 | $193 | 3 | 2 | 0.68 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