Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 14.94% first-year return on $51,879 initial cash invested.
14.94%
Cash On Cash
11.1%
Cap Rate
1.8
DSCR
$3,324
Rent
$646
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,879
Downpayment
20%
$37,980
Closing costs
1%
$1,899
Rehab
0%
$0
Furnishing
6%
$12,000
Cashflow
Total Income
$3,324
Total Expenses
$2,678
Mortgage P&I
29%
$977
Property Taxes
1%
$39
Home Insurance
2%
$66
HOA
0%
$0
Property Management
15%
$499
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$831
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Quiet and cozy cabin minutes away from Noccalula Falls Park and all the trails. | $3,416 | $208 | 2 | 1 | 1.59 mi |
Family Friendly Cabin a short walk away from Noccalula Falls | $3,252 | $198 | 2 | 1 | 1.73 mi |
The Byrd House at Noccalula Falls | $4,566 | $278 | 3 | 2 | 1.56 mi |
* Private Retreat for the whole crew! * | $3,794 | $231 | 3 | 2 | 1.96 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