Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.31% first-year return on $53,679 initial cash invested.
-0.31%
Cash On Cash
6.84%
Cap Rate
1.08
DSCR
$2,200
Rent
-$14
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,679
Downpayment
20%
$33,980
Closing costs
1%
$1,699
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,200
Total Expenses
$2,214
Mortgage P&I
41%
$895
Property Taxes
9%
$203
Home Insurance
3%
$60
HOA
0%
$0
Property Management
15%
$330
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$550
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Quiet 3 bedroom in east Akron. | $1,345 | $67 | 3 | 1 | 1.32 mi |
Modern Haven: 3-Bed|Pool Table & Ping Pong | $2,088 | $104 | 3 | 1 | 1.4 mi |
Comfort Awaits at Cozy Get Away | Dog Friendly | $3,654 | $182 | 3 | 2 | 0.94 mi |
Fenced Yard + BBQ | Smart TV | Stocked Kitchen | $3,192 | $159 | 3 | 2 | 1.58 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