Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.75% first-year return on $42,450 initial cash invested.
7.75%
Cash On Cash
9.43%
Cap Rate
1.48
DSCR
$2,372
Rent
$274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,450
Downpayment
20%
$29,000
Closing costs
1%
$1,450
Rehab
0%
$0
Furnishing
8%
$12,000
Cashflow
Total Income
$2,372
Total Expenses
$2,098
Mortgage P&I
33%
$771
Property Taxes
6%
$137
Home Insurance
2%
$51
HOA
0%
$0
Property Management
15%
$356
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$593
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Home Away from Home in STL | $1,679 | $80 | 2 | 1 | 0.42 mi |
Cozy St Louis Getaway with Yard by StayLage | $2,686 | $128 | 2 | 1 | 0.55 mi |
Boulevard Heights Extended Stay | $1,364 | $65 | 2 | 1 | 0.59 mi |
South City Luxury Bungalow | $2,393 | $114 | 2 | 1 | 0.63 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