Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.22% first-year return on $51,474 initial cash invested.
3.22%
Cash On Cash
8.08%
Cap Rate
1.27
DSCR
$2,177
Rent
$138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,474
Downpayment
20%
$31,880
Closing costs
1%
$1,594
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,177
Total Expenses
$2,039
Mortgage P&I
39%
$848
Property Taxes
4%
$88
Home Insurance
3%
$58
HOA
0%
$0
Property Management
15%
$327
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$544
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Belle House-Downtown Condo in Columbus MS | $3,805 | $212 | 3 | 2 | 0.35 mi |
Magnolia Manor Upstairs - CAFB | $1,902 | $106 | 3 | 1 | 0.01 mi |
The Open Book Upstairs at Magnolia Manor | $2,118 | $118 | 3 | 1 | 0.07 mi |
Historic Haven | $2,477 | $138 | 3 | 1 | 0.33 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