Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.92% first-year return on $76,779 initial cash invested.
9.92%
Cash On Cash
9.35%
Cap Rate
1.59
DSCR
$4,249
Rent
$635
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,779
Downpayment
20%
$55,980
Closing costs
1%
$2,799
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,249
Total Expenses
$3,614
Mortgage P&I
32%
$1,376
Property Taxes
2%
$101
Home Insurance
2%
$98
HOA
0%
$0
Property Management
15%
$637
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,062
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
House in Dover | $2,487 | $146 | 2 | 1 | 3.15 mi |
Private Yard: Pet-Friendly Home in Dover | $5,229 | $307 | 3 | 2.5 | 2.28 mi |
Cozy retreat close to everything | $5,110 | $300 | 4 | 1.5 | 3.38 mi |
Military, Nascar, Lacrosse, Firefly, Zach Bryan | $4,957 | $291 | 4 | 2 | 3.53 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