Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.19% first-year return on $58,635 initial cash invested.
1.19%
Cash On Cash
6.7%
Cap Rate
1.17
DSCR
$2,377
Rent
$58
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,635
Downpayment
20%
$38,700
Closing costs
1%
$1,935
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,377
Total Expenses
$2,319
Mortgage P&I
39%
$927
Property Taxes
8%
$195
Home Insurance
2%
$56
HOA
0%
$0
Property Management
15%
$357
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$594
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Near State-Park & Downtown - Sunset Trace Bungalow | $3,211 | $182 | 3 | 2 | 1.94 mi |
Brick Bungalow - Mins from Parks | $2,840 | $161 | 3 | 2 | 1.57 mi |
Family-Ready 3BR Stay + Office | $1,517 | $86 | 3 | 2 | 0.85 mi |
Cozy Home in Memphis l Sleeps 8 l Pet Friendly | $2,029 | $115 | 3 | 2 | 1.47 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