Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.09% first-year return on $61,533 initial cash invested.
5.09%
Cash On Cash
8.53%
Cap Rate
1.34
DSCR
$2,833
Rent
$261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,533
Downpayment
20%
$41,460
Closing costs
1%
$2,073
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,833
Total Expenses
$2,572
Mortgage P&I
39%
$1,099
Property Taxes
1%
$39
Home Insurance
3%
$75
HOA
0%
$0
Property Management
15%
$425
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$708
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Fun Family Retreat w/ Foosball, Arcade & Patio | $4,818 | $198 | 3 | 2 | 0.34 mi |
Covington Cottage —Cozy Three Bedroom Home | $3,017 | $124 | 3 | 2 | 0.59 mi |
Kestrel Wood—Cheerful and comfortable 3-bedroom | $2,750 | $113 | 3 | 1.5 | 0.43 mi |
Family Oasis in Decatur • Fire Pit • Pet Friendly | $3,869 | $159 | 3 | 1.5 | 0.45 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