Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.26% first-year return on $78,690 initial cash invested.
10.26%
Cash On Cash
9.55%
Cap Rate
1.59
DSCR
$4,574
Rent
$673
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,690
Downpayment
20%
$57,800
Closing costs
1%
$2,890
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,574
Total Expenses
$3,901
Mortgage P&I
32%
$1,445
Property Taxes
3%
$135
Home Insurance
2%
$107
HOA
0%
$18
Property Management
15%
$686
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,144
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Updated Lakefront @ The Fox Cottage | $5,289 | $378 | 3 | 2 | 0.64 mi |
Home away from home | $1,791 | $128 | 3 | 2 | 0.91 mi |
Relaxing Neighborhood Retreat | $2,840 | $203 | 3 | 2 | 0.92 mi |
Lake Wylie Retreat 3br/2ba | $1,973 | $141 | 3 | 2 | 2.23 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