Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.12% first-year return on $90,696 initial cash invested.
8.12%
Cash On Cash
8.88%
Cap Rate
1.52
DSCR
$4,699
Rent
$614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,696
Downpayment
20%
$63,520
Closing costs
1%
$3,176
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$4,699
Total Expenses
$4,085
Mortgage P&I
33%
$1,548
Property Taxes
3%
$139
Home Insurance
2%
$112
HOA
1%
$30
Property Management
15%
$705
CapEx
4%
$188
Vacancy
0%
$0
Maintenance
4%
$188
Other
25%
$1,175
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4BR Family Home | Near Ft Jackson + Office + Yard | $6,217 | $280 | 4 | 2.5 | 0.17 mi |
4BR 2.5BA Family Scape Sleeps 8 - Ft Jackson | $3,597 | $162 | 4 | 2.5 | 0.2 mi |
Cheerful 3 bed home with close access to lots! | $3,486 | $157 | 3 | 2 | 0.6 mi |
Beautiful Updated House w/ Fenced Backyard! | $3,664 | $165 | 3 | 2 | 0.66 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