Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.12% first-year return on $50,613 initial cash invested.
5.12%
Cash On Cash
8.59%
Cap Rate
1.39
DSCR
$2,385
Rent
$216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,613
Downpayment
20%
$31,060
Closing costs
1%
$1,553
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,385
Total Expenses
$2,169
Mortgage P&I
34%
$801
Property Taxes
7%
$170
Home Insurance
2%
$54
HOA
0%
$0
Property Management
15%
$358
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$596
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Theluxa Home Near MVH/UD/Wright Patt/WSU/VA | $2,916 | $141 | 3 | 1 | 0.11 mi |
Dayton Dreamcatcher House | $2,420 | $117 | 3 | 1.5 | 0.65 mi |
Newly Remodeled, 5 min to UD, No Airbnb Fees | $3,330 | $161 | 3 | 2 | 0.5 mi |
Friendly Dayton Casita w/ EV Charger & Workspace | $2,213 | $107 | 2 | 1 | 0.07 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