Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 30.16% first-year return on $47,190 initial cash invested.
30.16%
Cash On Cash
17.9%
Cap Rate
2.88
DSCR
$4,212
Rent
$1,186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,190
Downpayment
20%
$27,800
Closing costs
1%
$1,390
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$4,212
Total Expenses
$3,026
Mortgage P&I
17%
$719
Property Taxes
6%
$237
Home Insurance
1%
$49
HOA
0%
$0
Property Management
15%
$632
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,053
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3BD Retreat| 5 Mins to Downtown! | $6,536 | $247 | 3 | 2 | 0.53 mi |
3 Bed/2 Bath Fully Remodeled | $5,425 | $205 | 3 | 2 | 0.6 mi |
Little Manhattan in the heart of Abilene | $5,478 | $207 | 3 | 2 | 0.76 mi |
Emmy's Cottage | $4,869 | $184 | 3 | 2 | 0.76 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