Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.25% first-year return on $105k initial cash invested.
12.25%
Cash On Cash
9.97%
Cap Rate
1.7
DSCR
$6,278
Rent
$1,070
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$76,980
Closing costs
1%
$3,849
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$6,278
Total Expenses
$5,208
Mortgage P&I
30%
$1,876
Property Taxes
3%
$183
Home Insurance
2%
$135
HOA
0%
$0
Property Management
15%
$942
CapEx
4%
$251
Vacancy
0%
$0
Maintenance
4%
$251
Other
25%
$1,570
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Gorgeous Executive Home on Pond *5 beds* | $5,791 | $280 | 4 | 2.5 | 0.08 mi |
North Charleston Home Near Shopping & Dining! | $5,419 | $262 | 4 | 2.5 | 0.18 mi |
Newly Renovated Charleston Colonial Sleeps 10 | $5,709 | $276 | 4 | 2.5 | 0.45 mi |
Space for 10+ and Fenced Yard, The Indigo House! | $5,957 | $288 | 4 | 2.5 | 0.74 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