REI Lense

REI Lense

Unlock all features! Tap here to upgrade

9204 Arman Dr, Yukon, OK 73099

3 beds • 2 baths • 1508 sqft

Email

This property might be a fair Airbnb investment with a projected 2.22% first-year return on $77,346 initial cash invested.

2.22%

Cash On Cash

7.34%

Cap Rate

1.21

DSCR

$3,786

Rent

$143

Cashflow

$28,560

Annual

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Cash Flow

$3,786 income − $3,643 expenses = $143 cash flow

Income$3,786Mortgage P&I$1,43438%Property Taxes$2767%Insurance$1003%HOA$17Management$56815%CapEx$1514%Maintenance$1514%Other$94625%Cash Flow$143

Investment Breakdown

|

Purchase Price

$283k

Downpayment

20.0%

Interest Rate

6.5%

Mortgage Duration

30yr.

Cash To Invest

Total

$77,346

Downpayment

20%

$56,520

Closing costs

1%

$2,826

Rehab

0%

$0

Furnishing

6%

$18,000

Cashflow

Total Income

$3,786

Total Expenses

$3,643

Mortgage P&I

38%

$1,434

Property Taxes

7%

$276

Home Insurance

3%

$100

HOA

0%

$17

Property Management

15%

$568

CapEx

4%

$151

Vacancy

0%

$0

Maintenance

4%

$151

Other

25%

$946

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis