Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.42% first-year return on $62,079 initial cash invested.
7.42%
Cash On Cash
9.1%
Cap Rate
1.47
DSCR
$3,201
Rent
$384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,079
Downpayment
20%
$41,980
Closing costs
1%
$2,099
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,201
Total Expenses
$2,817
Mortgage P&I
34%
$1,080
Property Taxes
4%
$127
Home Insurance
2%
$74
HOA
0%
$0
Property Management
15%
$480
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$800
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Coosa River Hideaway | $3,422 | $150 | 3 | 2.5 | 2.01 mi |
Newly built cozy 2-Bedroom 2- bath Sleeps 4 | $4,859 | $213 | 2 | 2 | 2.27 mi |
Home Away From Home | $1,528 | $67 | 3 | 1 | 1.31 mi |
Your Home Away From Home-End of the Rainbow | $4,836 | $212 | 4 | 2 | 1.06 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