Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.23% first-year return on $80,979 initial cash invested.
5.23%
Cash On Cash
8.11%
Cap Rate
1.36
DSCR
$4,478
Rent
$353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,478 income − $4,125 expenses = $353 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,979
Downpayment
20%
$59,980
Closing costs
1%
$2,999
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,478
Total Expenses
$4,125
Mortgage P&I
33%
$1,494
Property Taxes
8%
$376
Home Insurance
2%
$105
HOA
0%
$0
Property Management
15%
$672
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,120
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cape Cozy! 3 bed & Game Room! OSU area w/parking! | $4,389 | $185 | 3 | 1 | 0.16 mi |
Board Game Bungalow of Grandview- Close to OSU | $4,437 | $187 | 3 | 1 | 0.65 mi |
3 Bed Home: Near Short North, OSU & Downtown | $7,426 | $313 | 3 | 1.5 | 0.39 mi |
Luxury 2 Bed with a loft | $4,104 | $173 | 3 | 2 | 0.51 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