Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.33% first-year return on $83,850 initial cash invested.
7.33%
Cash On Cash
8.74%
Cap Rate
1.48
DSCR
$3,998
Rent
$512
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$3,998
Total Expenses
$3,486
Mortgage P&I
35%
$1,404
Property Taxes
2%
$62
Home Insurance
3%
$100
HOA
0%
$0
Property Management
15%
$600
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,000
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The River House | $6,789 | $372 | 4 | 3 | 3.25 mi |
Your Home Away From Home-End of the Rainbow | $3,760 | $206 | 4 | 2 | 3.78 mi |
Coosa River Hideaway | $2,665 | $146 | 3 | 2.5 | 4.4 mi |
Gigi’s Cottage | $3,650 | $200 | 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