Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.83% first-year return on $79,650 initial cash invested.
2.83%
Cash On Cash
7.49%
Cap Rate
1.25
DSCR
$3,614
Rent
$188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,650
Downpayment
20%
$53,000
Closing costs
1%
$2,650
Rehab
0%
$0
Furnishing
9%
$24,000
Cashflow
Total Income
$3,614
Total Expenses
$3,426
Mortgage P&I
37%
$1,321
Property Taxes
8%
$276
Home Insurance
3%
$93
HOA
0%
$0
Property Management
15%
$542
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$904
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Quiet, safe and secure. | $2,782 | $155 | 3 | 2 | 0.49 mi |
HARRISBURG HERSHEY PARK GIANT CENTER FARM SHOW PETS WELCOME GATED YARD SAFE FUN | $4,792 | $267 | 3 | 2 | 1.15 mi |
12 Mi to Hersheypark: Family Home w/ Deck! | $4,145 | $231 | 3 | 2 | 2 mi |
Hershey/Harrisburg Townhouse | $3,625 | $202 | 3 | 2.5 | 1.8 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