Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 18.15% first-year return on $76,500 initial cash invested.
18.15%
Cash On Cash
12.51%
Cap Rate
2.08
DSCR
$4,899
Rent
$1,157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,500
Downpayment
20%
$50,000
Closing costs
1%
$2,500
Rehab
0%
$0
Furnishing
10%
$24,000
Cashflow
Total Income
$4,899
Total Expenses
$3,742
Mortgage P&I
26%
$1,253
Property Taxes
1%
$49
Home Insurance
2%
$88
HOA
0%
$0
Property Management
15%
$735
CapEx
4%
$196
Vacancy
0%
$0
Maintenance
4%
$196
Other
25%
$1,225
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Contemporary Oasis w/ Pool Near Lake Murray | $4,736 | $229 | 4 | 3.5 | 0.4 mi |
Fenced Yard with Pool! 10 Mins to Lake Murray | $7,715 | $373 | 4 | 2.5 | 0.55 mi |
The Family Cove | 4BR + Private Pool & Billiards | $5,357 | $259 | 4 | 2 | 0.69 mi |
Coldstream Family Home | Near Lake Murray 3BR | $3,413 | $165 | 3 | 2.5 | 0.59 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