Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.46% first-year return on $45,428 initial cash invested.
9.46%
Cash On Cash
9.63%
Cap Rate
1.56
DSCR
$2,513
Rent
$358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,428
Downpayment
20%
$31,836
Closing costs
1%
$1,592
Rehab
0%
$0
Furnishing
8%
$12,000
Cashflow
Total Income
$2,513
Total Expenses
$2,155
Mortgage P&I
33%
$819
Property Taxes
3%
$73
Home Insurance
2%
$56
HOA
0%
$0
Property Management
15%
$377
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$628
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Top Location! Springhill! Fenced Yard! | $1,955 | $102 | 2 | 1 | 2.31 mi |
Cozy 3BR near I-65, hospitals and college - Wi-Fi | $2,300 | $120 | 3 | 1 | 0.55 mi |
Cozy Cottage near Zeigler Blvd | $2,568 | $134 | 3 | 1 | 1.06 mi |
Convenience Cottage/Close to ALL | $2,644 | $138 | 3 | 1 | 1.18 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