Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 65.38% first-year return on $18,720 initial cash invested.
65.38%
Cash On Cash
47.85%
Cap Rate
7.88
DSCR
$2,341
Rent
$1,020
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$32,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,720
Downpayment
20%
$6,400
Closing costs
1%
$320
Rehab
0%
$0
Furnishing
38%
$12,000
Cashflow
Total Income
$2,341
Total Expenses
$1,321
Mortgage P&I
7%
$162
Property Taxes
1%
$24
Home Insurance
0%
$11
HOA
0%
$0
Property Management
15%
$351
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$585
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Downtown Oasis! Mins From Interstate /fort Moore | $1,855 | $107 | 2 | 1 | 0.55 mi |
Cute, comfy home-near Ft. Moore | $2,306 | $133 | 2 | 1 | 0.57 mi |
Riverwalk Mill Cottage | $2,653 | $153 | 2 | 1 | 0.66 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