Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.52% first-year return on $57,879 initial cash invested.
0.52%
Cash On Cash
7.08%
Cap Rate
1.11
DSCR
$2,253
Rent
$25
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,879
Downpayment
20%
$37,980
Closing costs
1%
$1,899
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,253
Total Expenses
$2,228
Mortgage P&I
45%
$1,006
Property Taxes
3%
$75
Home Insurance
3%
$66
HOA
0%
$0
Property Management
15%
$338
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$563
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Green Palace | $2,914 | $143 | 3 | 2 | 0.9 mi |
Newer 3 bed with garage and yard near Tinker AFB | $1,997 | $98 | 3 | 2 | 1.33 mi |
Family & Pet Friendly Getaway Close to Tinker AFB | $2,609 | $128 | 3 | 2 | 1.52 mi |
Nature Retreat Near Downtown & Tinker AFB | $2,914 | $143 | 3 | 2 | 1.53 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