Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.51% first-year return on $166k initial cash invested.
7.51%
Cash On Cash
8.04%
Cap Rate
1.44
DSCR
$8,818
Rent
$1,036
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$674k
Downpayment
20.0%
Interest Rate
5.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$135k
Closing costs
1%
$6,740
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$8,818
Total Expenses
$7,782
Mortgage P&I
35%
$3,125
Property Taxes
2%
$143
Home Insurance
3%
$236
HOA
1%
$45
Property Management
15%
$1,323
CapEx
4%
$353
Vacancy
0%
$0
Maintenance
4%
$353
Other
25%
$2,204
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
K-Town's Hobbit House - High Class, Underground | $9,801 | $467 | 4 | 3 | 0.41 mi |
Fun West Knox Pad~ Hot Tub~ Neon Game Room~ Arcade | $9,339 | $445 | 4 | 3.5 | 0.41 mi |
Porch Paradise~ Hot Tub~ Putting Lounge~ Sleeps 12 | $7,702 | $367 | 4 | 2.5 | 0.47 mi |
Southern Comfort: hot tub - theater - game room | $8,332 | $397 | 4 | 2.5 | 1.86 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