Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.54% first-year return on $68,169 initial cash invested.
10.54%
Cash On Cash
10.17%
Cap Rate
1.63
DSCR
$4,541
Rent
$599
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,169
Downpayment
20%
$47,780
Closing costs
1%
$2,389
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$4,541
Total Expenses
$3,942
Mortgage P&I
27%
$1,243
Property Taxes
10%
$435
Home Insurance
2%
$84
HOA
0%
$0
Property Management
15%
$681
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,135
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Inland Tide 3 bedrooms • 2 bath • Entire home | $6,916 | $232 | 3 | 2 | 0.32 mi |
Spur of the Moment - West Texas Escape • Sleeps 7 | $7,363 | $247 | 3 | 2 | 0.91 mi |
Remodeled house on acreage conveniently located! | $9,002 | $302 | 3 | 2 | 1.87 mi |
Spacious townhome centrally located in Abilene. | $4,203 | $141 | 3 | 2.5 | 1.21 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