Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.26% first-year return on $112k initial cash invested.
8.26%
Cash On Cash
8.75%
Cap Rate
1.5
DSCR
$6,005
Rent
$768
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$417k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$83,460
Closing costs
1%
$4,173
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$6,005
Total Expenses
$5,237
Mortgage P&I
34%
$2,034
Property Taxes
3%
$172
Home Insurance
2%
$149
HOA
0%
$0
Property Management
15%
$901
CapEx
4%
$240
Vacancy
0%
$0
Maintenance
4%
$240
Other
25%
$1,501
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Tranquil Token-Hot Tub & Ping Pong Table | $6,712 | $374 | 4 | 2 | 0.64 mi |
The Endless Summer-Hot Tub-7 beds | $7,896 | $440 | 4 | 2 | 0.73 mi |
Ashley River Views! | Pineapple & Palms | $7,681 | $428 | 4 | 2.5 | 0.61 mi |
9 Min to Airport | 16 Min to Downtown | Grill+Loft | $7,089 | $395 | 4 | 2.5 | 0.64 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