Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.17% first-year return on $36,129 initial cash invested.
9.17%
Cash On Cash
9.68%
Cap Rate
1.61
DSCR
$1,884
Rent
$276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,129
Downpayment
20%
$22,980
Closing costs
1%
$1,149
Rehab
0%
$0
Furnishing
10%
$12,000
Cashflow
Total Income
$1,884
Total Expenses
$1,608
Mortgage P&I
31%
$576
Property Taxes
5%
$88
Home Insurance
2%
$40
HOA
0%
$0
Property Management
15%
$283
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$471
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Steps from Summa Hospital | $1,569 | $77 | 2 | 1 | 0.9 mi |
Comfy 2BR Walk to Summa |Near Akron Hospitals & UA | $1,406 | $69 | 2 | 1 | 0.97 mi |
Central 2BR Walk to Summa|Near Akron Hospitals/UA | $1,304 | $64 | 2 | 1 | 0.99 mi |
Charming Akron Abode | $2,181 | $107 | 2 | 1 | 1.94 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