Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 27.96% first-year return on $44,250 initial cash invested.
27.96%
Cash On Cash
17.23%
Cap Rate
2.87
DSCR
$3,477
Rent
$1,031
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,250
Downpayment
20%
$25,000
Closing costs
1%
$1,250
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$3,477
Total Expenses
$2,446
Mortgage P&I
18%
$625
Property Taxes
3%
$108
Home Insurance
1%
$44
HOA
0%
$0
Property Management
15%
$522
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$869
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Patio Home Charlestown State Park & River Ridge | $3,118 | $201 | 3 | 2 | 3.34 mi |
Historic Shabby Cabin W/ Modern Comfort Sleeps 11! | $4,080 | $263 | 3 | 2.5 | 0.27 mi |
Roomy home in River Ridge area of Jeffersonville | $2,498 | $161 | 3 | 3 | 3.47 mi |
The Carolmet House, King Bedroom, Cabana | $2,854 | $184 | 3 | 1 | 3.55 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