Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.6% first-year return on $138k initial cash invested.
7.6%
Cash On Cash
8.44%
Cap Rate
1.46
DSCR
$8,259
Rent
$876
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$544k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$109k
Closing costs
1%
$5,444
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$8,259
Total Expenses
$7,383
Mortgage P&I
32%
$2,625
Property Taxes
7%
$598
Home Insurance
2%
$196
HOA
0%
$0
Property Management
15%
$1,239
CapEx
4%
$330
Vacancy
0%
$0
Maintenance
4%
$330
Other
25%
$2,065
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Amazing 4 Bedroom Home | Heated Pool Access | $8,121 | $445 | 4 | 2 | 0.5 mi |
RARE: Patio, Pet-Friendly, Yard, Stocked Kitchen | $6,442 | $353 | 4 | 2 | 0.53 mi |
Historic Downtown Victorian Home Near Forsyth | $5,603 | $307 | 4 | 2 | 0.56 mi |
Limited Feb Discounts Savannah Downtown Pool Oasis | $6,990 | $383 | 4 | 2.5 | 0.51 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