Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.06% first-year return on $62,079 initial cash invested.
11.06%
Cash On Cash
9.92%
Cap Rate
1.69
DSCR
$3,445
Rent
$572
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,079
Downpayment
20%
$41,980
Closing costs
1%
$2,099
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,445
Total Expenses
$2,873
Mortgage P&I
30%
$1,026
Property Taxes
3%
$119
Home Insurance
2%
$74
HOA
0%
$0
Property Management
15%
$517
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$861
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3BR-Fenced Yard, Pets OK-Near UNCC, Speedway, IKEA | $3,866 | $179 | 3 | 2 | 1.59 mi |
Open Floorplan w/King bed in Great Neighborhood | $5,334 | $247 | 3 | 2 | 2 mi |
Fully Renovated STR (29 Night Max) - 3/2.5 - Dogs | $4,190 | $194 | 3 | 2.5 | 0.49 mi |
Steeplechase-30 Night Min-3/2.5-Dogs OK-Smart Home | $4,103 | $190 | 3 | 2.5 | 0.59 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