Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 15.47% first-year return on $63,045 initial cash invested.
15.47%
Cash On Cash
11.45%
Cap Rate
1.9
DSCR
$3,923
Rent
$813
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,045
Downpayment
20%
$42,900
Closing costs
1%
$2,145
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,923
Total Expenses
$3,110
Mortgage P&I
27%
$1,076
Property Taxes
2%
$71
Home Insurance
2%
$80
HOA
0%
$0
Property Management
15%
$588
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$981
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming 3-bedroom house with WiFi, fitness room in peaceful Metairie | $7,139 | $326 | 3 | 2 | 0.3 mi |
Spacious Kenner Home- 15 Minutes to NOLA, King Bed | $6,110 | $279 | 3 | 2 | 0.59 mi |
Free-standing Beauty w Covered Parking and Yard | $2,759 | $126 | 3 | 2 | 0.71 mi |
Quiet, Safe NOLA Getaway:Mins to Airport, King Bed | $5,103 | $233 | 3 | 2 | 0.95 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