Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.82% first-year return on $54,162 initial cash invested.
6.82%
Cash On Cash
8.93%
Cap Rate
1.47
DSCR
$2,482
Rent
$308
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,482 income − $2,174 expenses = $308 cash flow
Investment Breakdown
|
Purchase Price
$172k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,162
Downpayment
20%
$34,440
Closing costs
1%
$1,722
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,482
Total Expenses
$2,174
Mortgage P&I
35%
$874
Property Taxes
4%
$91
Home Insurance
1%
$19
HOA
0%
$0
Property Management
15%
$372
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$620
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern+ Cozy I Steps to CLE Clinic & Case Western | $2,593 | $155 | 3 | 2 | 1.41 mi |
Deck, Pool Table! Walkable Cleveland Heights Apt | $2,493 | $149 | 3 | 2 | 1.96 mi |
Modern built home by UH and CWRU | $4,550 | $272 | 3 | 2.5 | 1.22 mi |
Cleveland Clinic, UH, Case Western, Little Italy | $2,225 | $133 | 3 | 1.5 | 1.48 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