Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 14.49% first-year return on $44,880 initial cash invested.
14.49%
Cash On Cash
12.25%
Cap Rate
1.99
DSCR
$2,694
Rent
$542
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$128k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,880
Downpayment
20%
$25,600
Closing costs
1%
$1,280
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,694
Total Expenses
$2,152
Mortgage P&I
24%
$657
Property Taxes
5%
$144
Home Insurance
2%
$57
HOA
0%
$0
Property Management
15%
$404
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$674
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Corner Lot Gem | Sleeps 8 | Pets | $2,650 | $132 | 3 | 2 | 2.29 mi |
Comfy 3 Bedroom Retreat | $2,429 | $121 | 3 | 2 | 2.56 mi |
Feels Just Like Home in heart of Shreveport | $2,911 | $145 | 3 | 2 | 2.59 mi |
The Triple Play Getaway | 3BR Game Room Sleeps 10 | $3,373 | $168 | 3 | 2 | 2.76 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