Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.59% first-year return on $49,479 initial cash invested.
7.59%
Cash On Cash
9.62%
Cap Rate
1.51
DSCR
$2,374
Rent
$313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,479
Downpayment
20%
$29,980
Closing costs
1%
$1,499
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,374
Total Expenses
$2,061
Mortgage P&I
33%
$794
Property Taxes
3%
$75
Home Insurance
2%
$52
HOA
0%
$0
Property Management
15%
$356
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$594
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Nature Retreat Near Downtown & Tinker AFB | $2,798 | $146 | 3 | 2 | 0.12 mi |
Whispering Pines Getaway | $2,165 | $113 | 3 | 2 | 0.78 mi |
Midwest Getaway | $3,258 | $170 | 3 | 2 | 1.05 mi |
Family & Pet Friendly Getaway Close to Tinker AFB | $2,376 | $124 | 3 | 2 | 1.16 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