Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.27% first-year return on $54,750 initial cash invested.
6.27%
Cash On Cash
8.69%
Cap Rate
1.44
DSCR
$2,563
Rent
$286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,750
Downpayment
20%
$35,000
Closing costs
1%
$1,750
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,563
Total Expenses
$2,277
Mortgage P&I
34%
$878
Property Taxes
4%
$107
Home Insurance
2%
$61
HOA
0%
$0
Property Management
15%
$384
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$641
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern+ Cozy I Steps to CLE Clinic & Case Western | $3,854 | $192 | 3 | 2 | 1.41 mi |
Deck, Pool Table! Walkable Cleveland Heights Apt | $2,891 | $144 | 3 | 2 | 1.96 mi |
Cultural Gardens Hideaway | $1,967 | $98 | 3 | 1.5 | 1.69 mi |
Cleveland 3 bed, pet friendly fenced in backyard | $2,971 | $148 | 3 | 1.5 | 1.95 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