Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.41% first-year return on $107k initial cash invested.
2.41%
Cash On Cash
7%
Cap Rate
1.21
DSCR
$5,308
Rent
$215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$85,000
Closing costs
1%
$4,250
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,308
Total Expenses
$5,093
Mortgage P&I
39%
$2,051
Property Taxes
7%
$346
Home Insurance
3%
$149
HOA
0%
$0
Property Management
15%
$796
CapEx
4%
$212
Vacancy
0%
$0
Maintenance
4%
$212
Other
25%
$1,327
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Comfort Clean Indy Cottage | $2,241 | $139 | 3 | 2 | 1.9 mi |
Backyard Oasis in Lawrence | $3,095 | $192 | 3 | 2 | 2.62 mi |
Cozy 3 bedroom home | $2,660 | $165 | 3 | 2 | 3.16 mi |
The Hidden Oasis | $8,947 | $555 | 4 | 3 | 1.3 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