Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.52% first-year return on $55,940 initial cash invested.
8.52%
Cash On Cash
10.01%
Cap Rate
1.58
DSCR
$3,033
Rent
$397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$169k
Downpayment
25.0%
Interest Rate
3.3%
Mortgage Duration
15yr.
Cash To Invest
Total
$55,940
Downpayment
25%
$42,250
Closing costs
1%
$1,690
Rehab
0%
$0
Furnishing
7%
$12,000
Cashflow
Total Income
$3,033
Total Expenses
$2,636
Mortgage P&I
29%
$892
Property Taxes
6%
$179
Home Insurance
4%
$110
HOA
0%
$0
Property Management
15%
$455
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$758
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern and Stylish Ballantyne Stay | $3,167 | $137 | 2 | 2.5 | 1.98 mi |
Cutie townhome in Ballantyne! | $3,907 | $169 | 2 | 2.5 | 2 mi |
Indulge-Exquisite Townhouse | $2,312 | $100 | 2 | 2.5 | 2.1 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