Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.13% first-year return on $53,280 initial cash invested.
1.13%
Cash On Cash
7.36%
Cap Rate
1.16
DSCR
$2,370
Rent
$50
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$168k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,280
Downpayment
20%
$33,600
Closing costs
1%
$1,680
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,370
Total Expenses
$2,320
Mortgage P&I
37%
$885
Property Taxes
10%
$238
Home Insurance
2%
$59
HOA
0%
$0
Property Management
15%
$356
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$592
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
2024 Remodeled UP Unit 3bedroom in West CLE | $2,117 | $145 | 3 | 1 | 0.3 mi |
Rock and Roll Cleveland | $2,628 | $180 | 3 | 1 | 0.31 mi |
Chic 3 Bedroom close to I-90, Downtown & Lake Erie | $2,102 | $144 | 3 | 1 | 0.53 mi |
Olive and Sunshine CLE House | $2,964 | $203 | 3 | 1 | 0.6 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