Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.89% first-year return on $78,579 initial cash invested.
4.89%
Cash On Cash
7.99%
Cap Rate
1.38
DSCR
$3,932
Rent
$320
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,579
Downpayment
20%
$51,980
Closing costs
1%
$2,599
Rehab
0%
$0
Furnishing
9%
$24,000
Cashflow
Total Income
$3,932
Total Expenses
$3,612
Mortgage P&I
32%
$1,253
Property Taxes
10%
$381
Home Insurance
2%
$91
HOA
0%
$0
Property Management
15%
$590
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$983
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxury roomy 4br,2king,1queen,3bed,4tv, w/playgrd | $3,909 | $252 | 4 | 2 | 1.08 mi |
Wichita's #1 Family Oasis w/ Waffle Bar & Hot Tub | $6,639 | $428 | 4 | 2 | 1.13 mi |
Beach Vibes | $2,854 | $184 | 4 | 2 | 1.36 mi |
Rock Point of the Falls | $2,901 | $187 | 4 | 2 | 1.39 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