Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.2% first-year return on $59,895 initial cash invested.
11.2%
Cash On Cash
10.55%
Cap Rate
1.65
DSCR
$3,328
Rent
$559
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,895
Downpayment
20%
$39,900
Closing costs
1%
$1,995
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,328
Total Expenses
$2,769
Mortgage P&I
32%
$1,062
Property Taxes
1%
$40
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$499
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$832
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
17 Springs | RTJ Golf | Saltwater Pool | Sleeps 8 | $4,898 | $264 | 3 | 2 | 3.35 mi |
Riverhouse Retreat w/Beach Area•Near I-65•Sleeps 6 | $6,049 | $326 | 3 | 2 | 3.59 mi |
17 Springs Retreat | $3,804 | $205 | 3 | 2 | 2.64 mi |
Near 17 Springs Sports Complex: Millbrook Duplex! | $2,969 | $160 | 3 | 2 | 2.4 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