Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 18.99% first-year return on $49,479 initial cash invested.
18.99%
Cash On Cash
13.45%
Cap Rate
2.18
DSCR
$3,153
Rent
$783
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,479
Downpayment
20%
$29,980
Closing costs
1%
$1,499
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$3,153
Total Expenses
$2,370
Mortgage P&I
24%
$771
Property Taxes
1%
$34
Home Insurance
2%
$52
HOA
0%
$0
Property Management
15%
$473
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$788
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Ideal for Mardi Gras | $4,361 | $243 | 3 | 1 | 0.37 mi |
The Charleston | $4,953 | $276 | 3 | 3 | 1.19 mi |
Mid-Century Modern - 3600sqft - 1 Mile to CBD | $6,640 | $370 | 3 | 3 | 1.31 mi |
Mins to Cruise Terminal&Downtown- Sunny Splendor | $3,607 | $201 | 3 | 2 | 0.36 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