Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.68% first-year return on $126k initial cash invested.
0.68%
Cash On Cash
6.72%
Cap Rate
1.12
DSCR
$5,632
Rent
$72
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$488k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$97,500
Closing costs
1%
$4,875
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$5,632
Total Expenses
$5,560
Mortgage P&I
43%
$2,433
Property Taxes
4%
$251
Home Insurance
3%
$173
HOA
0%
$0
Property Management
15%
$845
CapEx
4%
$225
Vacancy
0%
$0
Maintenance
4%
$225
Other
25%
$1,408
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Historical Charmer On 9th Street | $1,974 | $118 | 4 | 2 | 0.43 mi |
Spacious 4-bedroom Home On Historical 9th St Fargo with Character! | $2,292 | $137 | 4 | 2 | 0.49 mi |
Modern Craftsman w/new HotTub on Historic 8th St. | $6,742 | $403 | 5 | 4 | 0.4 mi |
Entire historic on Iconic 8th St w/ indoor pool | $11,710 | $700 | 5 | 4.5 | 0.25 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