Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.28% first-year return on $59,700 initial cash invested.
12.28%
Cash On Cash
11.59%
Cap Rate
1.82
DSCR
$3,262
Rent
$611
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,700
Downpayment
20%
$34,000
Closing costs
1%
$1,700
Rehab
0%
$0
Furnishing
14%
$24,000
Cashflow
Total Income
$3,262
Total Expenses
$2,651
Mortgage P&I
28%
$901
Property Taxes
4%
$125
Home Insurance
2%
$60
HOA
0%
$0
Property Management
15%
$489
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$816
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
NEW! The Cozy Peach - Family Friendly in Columbus! | $4,659 | $333 | 4 | 2 | 0.65 mi |
4-Bed Spacious Family Home in Columbus Ft benning | $4,086 | $292 | 4 | 2 | 0.7 mi |
Relax in this beautiful 4 bedroom home! | $3,960 | $283 | 4 | 2.5 | 0.47 mi |
The Haven On McCartha | $1,427 | $102 | 4 | 1.5 | 0.7 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