Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.48% first-year return on $48,639 initial cash invested.
12.48%
Cash On Cash
11.42%
Cap Rate
1.8
DSCR
$2,762
Rent
$506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$146k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,639
Downpayment
20%
$29,180
Closing costs
1%
$1,459
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,762
Total Expenses
$2,256
Mortgage P&I
28%
$773
Property Taxes
4%
$107
Home Insurance
2%
$52
HOA
0%
$0
Property Management
15%
$414
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$690
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Unit 421 | $1,938 | $91 | 3 | 2 | 0.62 mi |
Enid Escape 4 Beds/2 Bath - Safe Area | $2,661 | $125 | 3 | 2 | 1.23 mi |
NEW 3BR/2BA West Enid weekly/monthly discounts | $3,215 | $151 | 3 | 2 | 1.36 mi |
Pond View Retreat | $3,492 | $164 | 3 | 2 | 1.56 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