Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 29.71% first-year return on $45,762 initial cash invested.
29.71%
Cash On Cash
17.66%
Cap Rate
2.9
DSCR
$3,547
Rent
$1,133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$132k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,762
Downpayment
20%
$26,440
Closing costs
1%
$1,322
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$3,547
Total Expenses
$2,414
Mortgage P&I
19%
$671
Property Taxes
0%
$13
Home Insurance
1%
$27
HOA
0%
$0
Property Management
15%
$532
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$887
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cabin on the Farm / Axe Throwing | $4,638 | $299 | 3 | 1 | 1.3 mi |
Luxury Ranch House on 200 acres | $6,143 | $396 | 3 | 3.5 | 1.31 mi |
Historic Aderholdt Mill Residence | $2,808 | $181 | 2 | 2 | 4.29 mi |
Best Hidden Gem | $2,435 | $157 | 3 | 2 | 4.63 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