Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.96% first-year return on $71,250 initial cash invested.
2.96%
Cash On Cash
7.98%
Cap Rate
1.26
DSCR
$3,264
Rent
$176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,250
Downpayment
20%
$45,000
Closing costs
1%
$2,250
Rehab
0%
$0
Furnishing
11%
$24,000
Cashflow
Total Income
$3,264
Total Expenses
$3,088
Mortgage P&I
36%
$1,190
Property Taxes
6%
$183
Home Insurance
2%
$79
HOA
2%
$68
Property Management
15%
$490
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$816
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxurious Staycation - Game Room/ Huge Patio | $6,422 | $459 | 4 | 3 | 0.65 mi |
Chic OKC Retreat Near Lake Hefner -Family Friendly | $4,995 | $357 | 4 | 2.5 | 0.29 mi |
That 70s house | $2,351 | $168 | 5 | 2.5 | 0.55 mi |
A hint of Country French | $1,917 | $137 | 3 | 2 | 0.27 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