Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 20.5% first-year return on $63,864 initial cash invested.
20.5%
Cash On Cash
13.03%
Cap Rate
2.17
DSCR
$4,640
Rent
$1,091
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$218k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,864
Downpayment
20%
$43,680
Closing costs
1%
$2,184
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$4,640
Total Expenses
$3,549
Mortgage P&I
24%
$1,095
Property Taxes
3%
$149
Home Insurance
2%
$77
HOA
0%
$0
Property Management
15%
$696
CapEx
4%
$186
Vacancy
0%
$0
Maintenance
4%
$186
Other
25%
$1,160
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Private 1-Acre Retreat • Deck • I-49 • Caddo Lake | $2,070 | $162 | 3 | 2 | 5.03 mi |
Ranch & Retreat in Caddo Parish | $7,818 | $612 | 3 | 2.5 | 1.44 mi |
Eagle's Nest at God's Country | $2,708 | $212 | 2 | 2 | 0.79 mi |
Charming Ivy Street House with porch swing | $2,082 | $163 | 2 | 1 | 5.28 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