Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.92% first-year return on $69,219 initial cash invested.
0.92%
Cash On Cash
6.83%
Cap Rate
1.13
DSCR
$2,799
Rent
$53
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,219
Downpayment
20%
$48,780
Closing costs
1%
$2,439
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,799
Total Expenses
$2,746
Mortgage P&I
44%
$1,223
Property Taxes
3%
$94
Home Insurance
3%
$85
HOA
0%
$0
Property Management
15%
$420
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$700
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lovely Stay in South Shreveport | $4,055 | $199 | 3 | 2 | 0.63 mi |
Comfy 3 Bedroom Retreat | $2,466 | $121 | 3 | 2 | 0.83 mi |
The Triple Play Getaway | 3BR Game Room Sleeps 10 | $3,424 | $168 | 3 | 2 | 0.96 mi |
Corner Lot Gem | Sleeps 8 | Pets | $2,690 | $132 | 3 | 2 | 1.11 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