Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 21.13% first-year return on $55,479 initial cash invested.
21.13%
Cash On Cash
14.87%
Cap Rate
2.51
DSCR
$3,507
Rent
$977
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,479
Downpayment
20%
$29,980
Closing costs
1%
$1,499
Rehab
0%
$0
Furnishing
16%
$24,000
Cashflow
Total Income
$3,507
Total Expenses
$2,530
Mortgage P&I
21%
$741
Property Taxes
2%
$54
Home Insurance
1%
$52
HOA
0%
$0
Property Management
15%
$526
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$877
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Your home away from Home! | $2,847 | $208 | 4 | 2.5 | 1.28 mi |
The Southern Chic 4 BR Sleeps 10 | $4,079 | $298 | 4 | 2.5 | 3.08 mi |
Rocket City River House | $3,887 | $284 | 4 | 3 | 2.83 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