Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.15% first-year return on $67,350 initial cash invested.
5.15%
Cash On Cash
8.5%
Cap Rate
1.34
DSCR
$3,258
Rent
$289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,350
Downpayment
20%
$47,000
Closing costs
1%
$2,350
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,258
Total Expenses
$2,969
Mortgage P&I
38%
$1,245
Property Taxes
2%
$79
Home Insurance
3%
$82
HOA
0%
$0
Property Management
15%
$489
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$814
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming 3-bedroom house in gorgeous Jackson | $2,918 | $123 | 3 | 2 | 0.27 mi |
The Wellington House | $3,606 | $152 | 3 | 2 | 0.34 mi |
Funky Fondren! 3/2 with fenced yard!!! | $3,630 | $153 | 3 | 2 | 0.55 mi |
Executive Retreat in Fondren | $5,386 | $227 | 3 | 2 | 0.57 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