Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.02% first-year return on $71,943 initial cash invested.
8.02%
Cash On Cash
9.43%
Cap Rate
1.53
DSCR
$3,464
Rent
$481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,943
Downpayment
20%
$45,660
Closing costs
1%
$2,283
Rehab
0%
$0
Furnishing
11%
$24,000
Cashflow
Total Income
$3,464
Total Expenses
$2,983
Mortgage P&I
34%
$1,175
Property Taxes
2%
$64
Home Insurance
2%
$80
HOA
0%
$0
Property Management
15%
$520
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$866
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Knox Creek Retreat | $3,751 | $209 | 4 | 2 | 1.56 mi |
Lux Ridge Retreat~Master Suite~Fast WiFi~Campfires | $3,320 | $185 | 4 | 2.5 | 0.33 mi |
You Will LOVE It Here | $3,661 | $204 | 4 | 2.5 | 0.67 mi |
Corporate Leasing HSV/Harvest/Madison 4BR home. | $4,774 | $266 | 4 | 2.5 | 1.79 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