Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.56% first-year return on $63,402 initial cash invested.
2.56%
Cash On Cash
7.43%
Cap Rate
1.24
DSCR
$2,994
Rent
$135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,402
Downpayment
20%
$43,240
Closing costs
1%
$2,162
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,994
Total Expenses
$2,859
Mortgage P&I
36%
$1,083
Property Taxes
9%
$273
Home Insurance
2%
$66
HOA
0%
$0
Property Management
15%
$449
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$748
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Greenville MidCentury, Arcades, Big Yard, Sleeps 8 | $3,674 | $257 | 3 | 2 | 0.1 mi |
A comfy 3-bedroom home! | $1,930 | $135 | 3 | 2 | 1.02 mi |
Modern bungalow on quiet street. | $1,916 | $134 | 3 | 2 | 1.75 mi |
Augusta Road Bungalow in Greenville, SC | $2,430 | $170 | 3 | 2 | 1.88 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