Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.42% first-year return on $63,129 initial cash invested.
5.42%
Cash On Cash
8.44%
Cap Rate
1.37
DSCR
$3,118
Rent
$285
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,129
Downpayment
20%
$42,980
Closing costs
1%
$2,149
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,118
Total Expenses
$2,833
Mortgage P&I
35%
$1,102
Property Taxes
5%
$158
Home Insurance
2%
$75
HOA
0%
$0
Property Management
15%
$468
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$780
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern & Comfy ~ 15mins to Downtown ~ Queen Beds! | $3,750 | $184 | 3 | 2 | 0.07 mi |
Modern & Spacious, King Bed, Smart HD TVs | $3,281 | $161 | 3 | 2 | 0.22 mi |
Cozy Columbus Retreat | $3,261 | $160 | 3 | 2 | 0.47 mi |
3BR Military Home•Backyard•Grill•15min to Ft Moore | $3,954 | $194 | 3 | 2 | 0.47 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