Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.18% first-year return on $106k initial cash invested.
4.18%
Cash On Cash
7.64%
Cap Rate
1.29
DSCR
$4,860
Rent
$369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$77,980
Closing costs
1%
$3,899
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$4,860
Total Expenses
$4,491
Mortgage P&I
40%
$1,920
Property Taxes
2%
$103
Home Insurance
3%
$136
HOA
0%
$0
Property Management
15%
$729
CapEx
4%
$194
Vacancy
0%
$0
Maintenance
4%
$194
Other
25%
$1,215
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Southern Luxury: Eastchase District 4bd/ 3bth | $7,786 | $371 | 4 | 3 | 0.97 mi |
Smart TVs | 1GB Wi-Fi | Grill | CornHole | Space | $6,275 | $299 | 4 | 3 | 2.02 mi |
Modern Eastside Gem | Cozy Montgomery Escape | $4,869 | $232 | 4 | 2 | 2.09 mi |
Halcyon Oasis Pool+Dog Friendly! Near Eastchase | $5,394 | $257 | 4 | 2 | 1.02 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