Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.17% first-year return on $49,479 initial cash invested.
8.17%
Cash On Cash
9.68%
Cap Rate
1.55
DSCR
$2,301
Rent
$337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,301 income − $1,964 expenses = $337 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,479
Downpayment
20%
$29,980
Closing costs
1%
$1,499
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,301
Total Expenses
$1,964
Mortgage P&I
34%
$780
Property Taxes
1%
$28
Home Insurance
2%
$52
HOA
0%
$0
Property Management
15%
$345
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$575
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy New Home in Quiet Neighborhood | $2,053 | $157 | 3 | 2 | 4.17 mi |
Gigi’s Cottage | $2,629 | $201 | 3 | 2 | 4.11 mi |
Charming Gadsden Home w/ Golf Course Views! | $2,302 | $176 | 3 | 2 | 4.31 mi |
Gentle Breeze on the lake | $3,074 | $235 | 3 | 2 | 5.11 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