Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 41.68% first-year return on $21,450 initial cash invested.
41.68%
Cash On Cash
27.89%
Cap Rate
4.69
DSCR
$1,951
Rent
$745
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$45,000
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,450
Downpayment
20%
$9,000
Closing costs
1%
$450
Rehab
0%
$0
Furnishing
27%
$12,000
Cashflow
Total Income
$1,951
Total Expenses
$1,206
Mortgage P&I
11%
$223
Property Taxes
2%
$30
Home Insurance
1%
$16
HOA
0%
$0
Property Management
15%
$293
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$488
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Quiet Condominium Escape in High Point | $1,576 | $74 | 2 | 1 | 1.26 mi |
Comfortable Condo in High point | $1,661 | $78 | 2 | 1 | 1.35 mi |
Home Away From Home Condominium in High Point | $1,938 | $91 | 2 | 1 | 1.36 mi |
15 Mi to Greensboro: Archdale Condo w/ Fireplace | $2,938 | $138 | 2 | 1 | 2.12 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