Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.57% first-year return on $61,926 initial cash invested.
1.57%
Cash On Cash
7.44%
Cap Rate
1.16
DSCR
$2,549
Rent
$81
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,926
Downpayment
20%
$41,834
Closing costs
1%
$2,092
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,549
Total Expenses
$2,468
Mortgage P&I
44%
$1,113
Property Taxes
2%
$59
Home Insurance
3%
$73
HOA
0%
$0
Property Management
15%
$382
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$637
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
1800's Victorian Home ~SWAN House~ 5 miles off I65 | $1,844 | $141 | 3 | 1 | 3.64 mi |
Serene Cabin With Private Lake | $2,734 | $209 | 3 | 3 | 5.92 mi |
Come visit this Private Lake get away! | $3,858 | $295 | 3 | 3.5 | 5.92 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