Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.93% first-year return on $59,490 initial cash invested.
0.93%
Cash On Cash
7.42%
Cap Rate
1.16
DSCR
$2,398
Rent
$46
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,398 income − $2,352 expenses = $46 cash flow
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,490
Downpayment
20%
$33,800
Closing costs
1%
$1,690
Rehab
0%
$0
Furnishing
14%
$24,000
Cashflow
Total Income
$2,398
Total Expenses
$2,352
Mortgage P&I
38%
$903
Property Taxes
10%
$238
Home Insurance
2%
$59
HOA
0%
$0
Property Management
15%
$360
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$600
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Airport 10 minutes away | $993 | $48 | 2 | 1 | 0.24 mi |
A whole house to yourself | $993 | $48 | 2 | 1 | 0.28 mi |
Cleveland Sport and Medical Suites Unit# 001 | $1,965 | $95 | 2 | 1 | 0.44 mi |
Comfy ranch near airport | $2,317 | $112 | 2 | 1 | 0.47 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