Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.11% first-year return on $113k initial cash invested.
1.11%
Cash On Cash
6.89%
Cap Rate
1.16
DSCR
$5,892
Rent
$105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$85,000
Closing costs
1%
$4,250
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$5,892
Total Expenses
$5,787
Mortgage P&I
36%
$2,099
Property Taxes
12%
$710
Home Insurance
3%
$149
HOA
0%
$0
Property Management
15%
$884
CapEx
4%
$236
Vacancy
0%
$0
Maintenance
4%
$236
Other
25%
$1,473
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Close to Everything | $5,271 | $304 | 3 | 2.5 | 0.45 mi |
5 Mins to the BIG HOUSE with HUGE YARD | $5,323 | $307 | 3 | 2 | 0.57 mi |
4-BR House, walkable distance to Michigan Stadium! | $9,934 | $573 | 4 | 2 | 0.63 mi |
3 Bed/1 bath Home, 1.5 mi to Downtown & UM stadium | $4,889 | $282 | 3 | 1 | 0.35 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