Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 13.45% first-year return on $78,585 initial cash invested.
13.45%
Cash On Cash
10.62%
Cap Rate
1.77
DSCR
$5,790
Rent
$881
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,585
Downpayment
20%
$57,700
Closing costs
1%
$2,885
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$5,790
Total Expenses
$4,909
Mortgage P&I
25%
$1,440
Property Taxes
10%
$586
Home Insurance
2%
$103
HOA
0%
$0
Property Management
15%
$868
CapEx
4%
$232
Vacancy
0%
$0
Maintenance
4%
$232
Other
25%
$1,448
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Dark Haus • Games, Ping Pong, + Cozy+Private Stay | $17,151 | $762 | 3 | 1.5 | 1.6 mi |
Comfortable home in a quite neighborhood. | $2,588 | $115 | 3 | 2.5 | 1.96 mi |
Woods Of Warren | $2,814 | $125 | 3 | 1 | 1.15 mi |
Modern Metro Detroit Gem~ Pool + Game/Theatre Room | $7,473 | $332 | 4 | 2.5 | 0.52 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