Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.24% first-year return on $106k initial cash invested.
-13.24%
Cash On Cash
2.96%
Cap Rate
0.52
DSCR
$3,550
Rent
-$1,175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$89,980
Closing costs
1%
$4,499
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$3,550
Total Expenses
$4,725
Mortgage P&I
60%
$2,142
Property Taxes
20%
$721
Home Insurance
4%
$158
HOA
0%
$0
Property Management
15%
$532
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$888
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern Townhome in Ohio City, Cleveland's best. | $2,449 | $161 | 2 | 2.5 | 0.28 mi |
Stylish Bungalow in Ohio City | Private Turf Yard | $4,167 | $274 | 2 | 2.5 | 0.34 mi |
Stylish Cottage in Walkable Area, near Downtown | $2,935 | $193 | 2 | 2 | 0.34 mi |
Luxury Penthouse Heart of Ohio City- 2Bed/2Bath | $2,996 | $197 | 2 | 2 | 0.36 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