Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.19% first-year return on $83,280 initial cash invested.
2.19%
Cash On Cash
7.41%
Cap Rate
1.14
DSCR
$4,000
Rent
$152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,000 income − $3,848 expenses = $152 cash flow
Investment Breakdown
|
Purchase Price
$408k
Downpayment
15.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,280
Downpayment
15%
$61,200
Closing costs
1%
$4,080
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,000
Total Expenses
$3,848
Mortgage P&I
55%
$2,206
Property Taxes
6%
$227
Home Insurance
4%
$144
HOA
1%
$31
Property Management
0%
$0
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
2%
$80
Other
25%
$1,000
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Wineries-Fishing-15 Min to Helen-Free 3rd night | $4,584 | $314 | 3 | 3 | 1.34 mi |
Wildberries at the Winery (With Yonah Mtn views) | $4,570 | $313 | 3 | 3 | 1.36 mi |
Custom Build Log Cabin, Sauna, Pool Table, Hot Tub | $4,263 | $292 | 3 | 3 | 1.52 mi |
Stunning Wooden Cabin with Pool Table and Hot-tub in Cleveland, Georgia | $5,679 | $389 | 3 | 3 | 1.53 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