Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.09% first-year return on $62,520 initial cash invested.
1.09%
Cash On Cash
7.29%
Cap Rate
1.14
DSCR
$2,603
Rent
$57
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,520
Downpayment
20%
$42,400
Closing costs
1%
$2,120
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,603
Total Expenses
$2,546
Mortgage P&I
43%
$1,127
Property Taxes
4%
$111
Home Insurance
2%
$59
HOA
0%
$0
Property Management
15%
$390
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$651
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beautiful Grass Wall Home | $2,402 | $141 | 3 | 2 | 0.93 mi |
The Painter's Garden | $2,538 | $149 | 3 | 2 | 1.71 mi |
3BR/1.5 BA Nelwood Cozy Retreat 10 min from Mizzou | $2,402 | $141 | 3 | 1.5 | 1.51 mi |
Home away from home | $2,589 | $152 | 3 | 1.5 | 1.63 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