Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.35% first-year return on $83,850 initial cash invested.
4.35%
Cash On Cash
7.8%
Cap Rate
1.32
DSCR
$3,597
Rent
$304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,597 income − $3,293 expenses = $304 cash flow
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,850
Downpayment
20%
$57,000
Closing costs
1%
$2,850
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$3,597
Total Expenses
$3,293
Mortgage P&I
39%
$1,404
Property Taxes
2%
$62
Home Insurance
3%
$100
HOA
0%
$0
Property Management
15%
$540
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$899
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The River House | $5,703 | $375 | 4 | 3 | 3.25 mi |
Your Home Away From Home-End of the Rainbow | $3,011 | $198 | 4 | 2 | 3.78 mi |
Coosa River Home | $5,460 | $359 | 5 | 3.5 | 0.76 mi |
Gigi’s Cottage | $3,057 | $201 | 3 | 2 | 2.64 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