Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.96% first-year return on $72,579 initial cash invested.
2.96%
Cash On Cash
7.41%
Cap Rate
1.24
DSCR
$3,232
Rent
$179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,579
Downpayment
20%
$51,980
Closing costs
1%
$2,599
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,232
Total Expenses
$3,053
Mortgage P&I
40%
$1,297
Property Taxes
4%
$114
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$485
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$808
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
A Walk in Central Park | $3,833 | $175 | 3 | 2 | 0.24 mi |
A friends place | $3,000 | $137 | 3 | 2 | 0.39 mi |
Peaceful Home in Southaven | $2,913 | $133 | 3 | 2 | 0.57 mi |
Family & Pet Friendly Oasis - Backyard - Patio | $4,402 | $201 | 3 | 2 | 0.66 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