Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.76% first-year return on $84,690 initial cash invested.
9.76%
Cash On Cash
9.6%
Cap Rate
1.6
DSCR
$4,525
Rent
$689
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,690
Downpayment
20%
$57,800
Closing costs
1%
$2,890
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$4,525
Total Expenses
$3,836
Mortgage P&I
32%
$1,442
Property Taxes
3%
$121
Home Insurance
2%
$101
HOA
0%
$0
Property Management
15%
$679
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,131
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Vacation home That's Close To It All! 3 | $5,650 | $251 | 4 | 2 | 1 mi |
warm and peaceful home in Southaven Central Park | $5,154 | $229 | 4 | 2 | 1.17 mi |
Cheerful 4 Bedroom with indoor fireplce | $4,614 | $205 | 4 | 2 | 1.18 mi |
Prime Location! 4BR Getaway Close to Everything | $3,961 | $176 | 4 | 2 | 1.26 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