Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.58% first-year return on $63,606 initial cash invested.
3.58%
Cash On Cash
7.75%
Cap Rate
1.31
DSCR
$2,388
Rent
$190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,606
Downpayment
20%
$37,720
Closing costs
1%
$1,886
Rehab
0%
$0
Furnishing
13%
$24,000
Cashflow
Total Income
$2,388
Total Expenses
$2,198
Mortgage P&I
39%
$932
Property Taxes
3%
$67
Home Insurance
2%
$52
HOA
0%
$0
Property Management
15%
$358
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$597
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The House on Moffet Avenue | $1,967 | $98 | 3 | 3 | 0.05 mi |
the Main Event loft | $3,975 | $198 | 3 | 2 | 0.89 mi |
99 Charmer. 3/2 in the heart of town. | $2,670 | $133 | 3 | 2 | 1.38 mi |
Restful 3 bedroom 2 bath central Joplin | $2,188 | $109 | 3 | 2 | 1.39 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