Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 19.51% first-year return on $81,750 initial cash invested.
19.51%
Cash On Cash
12.82%
Cap Rate
2.12
DSCR
$5,652
Rent
$1,329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,750
Downpayment
20%
$55,000
Closing costs
1%
$2,750
Rehab
0%
$0
Furnishing
9%
$24,000
Cashflow
Total Income
$5,652
Total Expenses
$4,323
Mortgage P&I
24%
$1,384
Property Taxes
2%
$130
Home Insurance
2%
$96
HOA
0%
$0
Property Management
15%
$848
CapEx
4%
$226
Vacancy
0%
$0
Maintenance
4%
$226
Other
25%
$1,413
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Soulard’s Best | $5,299 | $268 | 4 | 2 | 0.33 mi |
Soulard/Lafayette Sq Unit 2 Close to hospitals | $1,898 | $96 | 4 | 2 | 0.61 mi |
Large House Near Ballpark Sleeps 18 | $5,180 | $262 | 4 | 2 | 0.61 mi |
Classic Soulard 4BR Private Yard / ABODEbucks | $6,465 | $327 | 4 | 2.5 | 0.42 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