Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.14% first-year return on $72,090 initial cash invested.
11.14%
Cash On Cash
10.72%
Cap Rate
1.68
DSCR
$3,974
Rent
$669
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,090
Downpayment
20%
$45,800
Closing costs
1%
$2,290
Rehab
0%
$0
Furnishing
10%
$24,000
Cashflow
Total Income
$3,974
Total Expenses
$3,305
Mortgage P&I
31%
$1,218
Property Taxes
2%
$99
Home Insurance
2%
$80
HOA
0%
$0
Property Management
15%
$596
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$994
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beautiful Grass Wall Home | $3,045 | $141 | 3 | 2 | 0.94 mi |
New! Spacious 4 Bed Great for Commuting, Dogs ok | $4,794 | $222 | 4 | 2 | 1.05 mi |
The Painter's Garden | $3,218 | $149 | 3 | 2 | 1.56 mi |
3BR/1.5 BA Nelwood Cozy Retreat 10 min from Mizzou | $3,045 | $141 | 3 | 1.5 | 1.29 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