Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 18.85% first-year return on $31,440 initial cash invested.
18.85%
Cash On Cash
16.56%
Cap Rate
2.74
DSCR
$1,684
Rent
$494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$64,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,440
Downpayment
20%
$12,800
Closing costs
1%
$640
Rehab
0%
$0
Furnishing
28%
$18,000
Cashflow
Total Income
$1,684
Total Expenses
$1,190
Mortgage P&I
19%
$322
Property Taxes
2%
$38
Home Insurance
1%
$22
HOA
0%
$0
Property Management
15%
$253
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$421
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
BearBnB @ Mercer Landing | $2,876 | $163 | 3 | 1.5 | 2.08 mi |
Cozy Smart Home Awaiting Your Instructions | $1,217 | $69 | 3 | 1 | 0.87 mi |
Cozy & Clean 3 bed/ 1 bath in Macon | $1,888 | $107 | 3 | 1 | 2.23 mi |
Brand new Cozy house | $2,170 | $123 | 3 | 2 | 0.43 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