Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.63% first-year return on $62,469 initial cash invested.
0.63%
Cash On Cash
7.23%
Cap Rate
1.11
DSCR
$3,300
Rent
$33
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,300 income − $3,267 expenses = $33 cash flow
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,469
Downpayment
20%
$53,780
Closing costs
1%
$2,689
Rehab
0%
$0
Furnishing
2%
$6,000
Cashflow
Total Income
$3,300
Total Expenses
$3,267
Mortgage P&I
44%
$1,455
Property Taxes
1%
$27
Home Insurance
3%
$86
HOA
3%
$115
Property Management
15%
$495
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$825
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Stunning Pet-Friendly Treehouse for Relaxing Glamping Retreats in North Carolina | $5,875 | $333 | 1 | 1 | 1.11 mi |
Highland Cow Off-Grid Treehouse 23 Acres w/Views | $4,816 | $273 | 1 | 1 | 1.18 mi |
Pet-Friendly Treehouse Escape, NC | $5,257 | $298 | 1 | 1 | 1.18 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