Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 17.34% first-year return on $60,000 initial cash invested.
17.34%
Cash On Cash
11.88%
Cap Rate
2.06
DSCR
$3,844
Rent
$867
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,000
Downpayment
20%
$40,000
Closing costs
1%
$2,000
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,844
Total Expenses
$2,977
Mortgage P&I
25%
$959
Property Taxes
3%
$102
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$577
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$961
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Maine State Of Mind ~ Comfy Retreat ~ 0.5 to Ktown | $4,341 | $213 | 3 | 2 | 2.11 mi |
Huge Peaceful Lodge, Near Raceway & Mall, Pets OK! | $3,668 | $180 | 3 | 3 | 1.52 mi |
The Kozy Kannapolis, Near Downtown & Attractions | $4,117 | $202 | 3 | 3 | 2.12 mi |
The Briar ~ Sleek 3BR Near DT w/Outdoor Area | $4,055 | $199 | 3 | 2.5 | 1.58 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