Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.92% first-year return on $106k initial cash invested.
3.92%
Cash On Cash
7.57%
Cap Rate
1.28
DSCR
$4,819
Rent
$346
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
$4,819
Total Expenses
$4,473
Mortgage P&I
40%
$1,920
Property Taxes
2%
$103
Home Insurance
3%
$136
HOA
0%
$0
Property Management
15%
$723
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,205
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Southern Luxury: Eastchase District 4bd/ 3bth | $7,744 | $369 | 4 | 3 | 0.97 mi |
Smart TVs | 1GB Wi-Fi | Grill | CornHole | Space | $6,296 | $300 | 4 | 3 | 2.02 mi |
Modern Eastside Gem | Cozy Montgomery Escape | $4,890 | $233 | 4 | 2 | 2.09 mi |
Halcyon Oasis: Pool, Pets, Near Eastchase | $5,268 | $251 | 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