Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.74% first-year return on $61,050 initial cash invested.
7.74%
Cash On Cash
9.16%
Cap Rate
1.5
DSCR
$3,115
Rent
$394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,050
Downpayment
20%
$41,000
Closing costs
1%
$2,050
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,115
Total Expenses
$2,721
Mortgage P&I
34%
$1,046
Property Taxes
3%
$107
Home Insurance
2%
$72
HOA
0%
$0
Property Management
15%
$467
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$779
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Livie’s Cozy Cottage Near Collierville | $1,759 | $118 | 2 | 1 | 4.71 mi |
Modern Delight - Safe & Quiet - 25 min to Beale St | $3,592 | $241 | 3 | 2.5 | 5.95 mi |
Malone Manor-Quiet Neighborhood & Pond | $3,339 | $224 | 4 | 2 | 6.08 mi |
Germantown 2BR/2BA • King Bed + Twin Room | $1,908 | $128 | 2 | 2 | 4.79 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