Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.26% first-year return on $60,000 initial cash invested.
6.26%
Cash On Cash
9.11%
Cap Rate
1.4
DSCR
$2,926
Rent
$313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,926 income − $2,613 expenses = $313 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,000
Downpayment
20%
$40,000
Closing costs
1%
$2,000
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,926
Total Expenses
$2,613
Mortgage P&I
37%
$1,088
Property Taxes
2%
$50
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$439
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$732
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
16 Acres | Home, Pool & Pond | $6,123 | $366 | 3 | 3 | 2.15 mi |
House in the Blue Ridge Mountains with a natural 2.5 acre natural pond. | $7,127 | $426 | 3 | 3 | 2.19 mi |
Take Me To The River | $4,115 | $246 | 3 | 2.5 | 0.66 mi |
Game Room | Mountain Views | Fire Pit| Waffle Bar! | $3,881 | $232 | 3 | 2.5 | 1.51 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