Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.88% first-year return on $78,879 initial cash invested.
2.88%
Cash On Cash
7.19%
Cap Rate
1.24
DSCR
$3,540
Rent
$189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,879
Downpayment
20%
$57,980
Closing costs
1%
$2,899
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,540
Total Expenses
$3,351
Mortgage P&I
40%
$1,405
Property Taxes
4%
$144
Home Insurance
3%
$102
HOA
0%
$0
Property Management
15%
$531
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$885
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Nod to NOLA: Enjoyable 3bd/2ba, safe home with a Big Easy Twist, in Metairie. | $3,894 | $217 | 3 | 2 | 0.67 mi |
Fully Furnished 3BR w/ Office Near Hospitals & MSY | $2,297 | $128 | 3 | 2 | 1.55 mi |
Safe n Sound NOLA Living | $6,066 | $338 | 3 | 2 | 1.56 mi |
Free-standing Beauty w Covered Parking and Yard | $2,261 | $126 | 3 | 2 | 1.69 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