Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 17.91% first-year return on $49,710 initial cash invested.
17.91%
Cash On Cash
12.91%
Cap Rate
2.15
DSCR
$3,136
Rent
$742
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$151k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,710
Downpayment
20%
$30,200
Closing costs
1%
$1,510
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$3,136
Total Expenses
$2,394
Mortgage P&I
24%
$757
Property Taxes
2%
$55
Home Insurance
2%
$78
HOA
0%
$0
Property Management
15%
$470
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$784
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
College St B&B - Close to Casinos | $3,376 | $179 | 3 | 2 | 0.48 mi |
Cheerful three bedroom home South Lake Charles | $1,829 | $97 | 3 | 2 | 0.65 mi |
Custom built home in Lake Charles! | $4,224 | $224 | 3 | 2 | 0.68 mi |
Centrally Located 3 bed 2bath! | $1,829 | $97 | 3 | 2 | 0.7 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