Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6% first-year return on $59,979 initial cash invested.
6%
Cash On Cash
8.55%
Cap Rate
1.4
DSCR
$2,720
Rent
$300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,979
Downpayment
20%
$39,980
Closing costs
1%
$1,999
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,720
Total Expenses
$2,420
Mortgage P&I
37%
$1,015
Property Taxes
1%
$29
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$408
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$680
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Serene Lake Retreat with Private Dock | $3,311 | $191 | 3 | 2 | 3.23 mi |
Get Away, Far Away | $1,595 | $92 | 3 | 2 | 1.52 mi |
The Lodge: A Family Retreat Near Smith Lake | $2,497 | $144 | 3 | 2 | 1.71 mi |
FARM*Stay: Smith Lake off I-65 * fishing* parking! | $3,520 | $203 | 4 | 1.5 | 2.26 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