Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.2% first-year return on $88,869 initial cash invested.
0.2%
Cash On Cash
6.4%
Cap Rate
1.11
DSCR
$3,560
Rent
$15
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,869
Downpayment
20%
$61,780
Closing costs
1%
$3,089
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$3,560
Total Expenses
$3,545
Mortgage P&I
42%
$1,491
Property Taxes
6%
$214
Home Insurance
3%
$116
HOA
0%
$16
Property Management
15%
$534
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$890
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Home in Golf Community - 4 Rooms with 3.5 Baths | $8,966 | $578 | 4 | 3.5 | 0.85 mi |
Huntertown 4 Bed! Pets LOVE Fenced Yard & Garage | $3,630 | $234 | 4 | 2.5 | 1.79 mi |
Giant 5 Bedroom Mini Mansion, Sleeps 12, Der Reise | $4,235 | $273 | 5 | 3 | 1.6 mi |
The Grand -Large Quiet Home in Northern Fort Wayne | $2,435 | $157 | 3 | 2.5 | 0.26 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