Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.01% first-year return on $101k initial cash invested.
4.01%
Cash On Cash
7.38%
Cap Rate
1.3
DSCR
$4,562
Rent
$336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$73,000
Closing costs
1%
$3,650
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$4,562
Total Expenses
$4,226
Mortgage P&I
38%
$1,726
Property Taxes
4%
$184
Home Insurance
3%
$128
HOA
0%
$0
Property Management
15%
$684
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,140
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Henrico, Virgina | $5,817 | $262 | 4 | 2 | 0.66 mi |
The Bamboo House! Dog-Friendly Home n RVA Sleeps 8 | $5,240 | $236 | 4 | 2 | 1.12 mi |
Henrico - West End | $3,442 | $155 | 4 | 2.5 | 1.98 mi |
Super Location. Close to about everywhere .Great value.Over 200 reviews!! | $5,240 | $236 | 4 | 2.5 | 2.02 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