Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.19% first-year return on $45,300 initial cash invested.
9.19%
Cash On Cash
9.76%
Cap Rate
1.7
DSCR
$2,182
Rent
$347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,300
Downpayment
20%
$26,000
Closing costs
1%
$1,300
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,182
Total Expenses
$1,835
Mortgage P&I
29%
$623
Property Taxes
5%
$119
Home Insurance
2%
$46
HOA
0%
$0
Property Management
15%
$327
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$546
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Remodeled mountain home getaway in the city center | $2,008 | $110 | 3 | 3 | 0.16 mi |
Quaint 4-bedroom Beauty | $2,628 | $144 | 4 | 1.5 | 0.7 mi |
Sky view on Skyland | $2,208 | $121 | 2 | 2 | 0.2 mi |
Beautiful Quaint Kingsport Home | $1,971 | $108 | 2 | 2 | 0.25 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