Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.57% first-year return on $61,260 initial cash invested.
0.57%
Cash On Cash
6.82%
Cap Rate
1.12
DSCR
$2,365
Rent
$29
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$206k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,260
Downpayment
20%
$41,200
Closing costs
1%
$2,060
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,365
Total Expenses
$2,336
Mortgage P&I
44%
$1,046
Property Taxes
3%
$80
Home Insurance
3%
$74
HOA
0%
$0
Property Management
15%
$355
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$591
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Historic Aderholdt Mill Residence | $2,698 | $181 | 2 | 2 | 1.34 mi |
Best Hidden Gem | $2,340 | $157 | 3 | 2 | 1.79 mi |
Pretty, Peaceful, SAFE & Well-Equipped & Near JSU | $2,325 | $156 | 2 | 1.5 | 1.33 mi |
Cloud 7 | $2,310 | $155 | 3 | 1 | 0.59 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