Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 27.92% first-year return on $51,453 initial cash invested.
27.92%
Cash On Cash
15.91%
Cap Rate
2.8
DSCR
$4,032
Rent
$1,197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,453
Downpayment
20%
$31,860
Closing costs
1%
$1,593
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$4,032
Total Expenses
$2,835
Mortgage P&I
19%
$754
Property Taxes
2%
$89
Home Insurance
1%
$57
HOA
0%
$0
Property Management
15%
$605
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,008
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy 3bd 2ba in the heart of Valdosta | $2,629 | $129 | 3 | 2 | 0.44 mi |
Family-Friendly 3BR • Sleeps Groups Comfortably | $3,750 | $184 | 3 | 2 | 0.49 mi |
Modern 5-star Cosy 3 BDR House. | $3,505 | $172 | 3 | 2 | 0.56 mi |
Valdosta 3BR • 5 Beds • Near VSU, SGMC & Moody | $4,891 | $240 | 3 | 2 | 0.72 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