Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.01% first-year return on $45,369 initial cash invested.
12.01%
Cash On Cash
10.25%
Cap Rate
1.7
DSCR
$2,650
Rent
$454
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,369
Downpayment
20%
$31,780
Closing costs
1%
$1,589
Rehab
0%
$0
Furnishing
8%
$12,000
Cashflow
Total Income
$2,650
Total Expenses
$2,196
Mortgage P&I
30%
$797
Property Taxes
3%
$71
Home Insurance
2%
$56
HOA
0%
$0
Property Management
15%
$398
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$662
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Hobbs Place,King size bed extended stays welcome. | $2,026 | $111 | 3 | 1.5 | 1.82 mi |
3 Bed Townhouse with King Bed Mins from Downtown | $2,811 | $154 | 3 | 2 | 1.8 mi |
Honey I'm Home | 3BR | 2 BA | $1,935 | $106 | 3 | 2 | 1.85 mi |
Peaceful Place in Shreveport near Golf Course | $4,179 | $229 | 3 | 2 | 1.95 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