Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.04% first-year return on $57,690 initial cash invested.
2.04%
Cash On Cash
7.6%
Cap Rate
1.2
DSCR
$2,599
Rent
$98
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,690
Downpayment
20%
$37,800
Closing costs
1%
$1,890
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,599
Total Expenses
$2,501
Mortgage P&I
38%
$995
Property Taxes
7%
$192
Home Insurance
3%
$66
HOA
0%
$0
Property Management
15%
$390
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$650
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Airy, luxe 3Br retreat minutes to downtown Toledo | $2,705 | $156 | 3 | 1 | 0.04 mi |
Mulberry Cottage - kid and pet friendly! | $3,155 | $182 | 3 | 1 | 0.45 mi |
Wildwood Inn - close to Toledo, Maumee, Perrysburg | $1,734 | $100 | 3 | 1 | 0.29 mi |
Cheerful & Clean 2br by TCC & Zoo! Fenced yard! | $2,063 | $119 | 2 | 1 | 0.39 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