Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.56% first-year return on $80,979 initial cash invested.
3.56%
Cash On Cash
7.62%
Cap Rate
1.27
DSCR
$4,259
Rent
$240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,259 income − $4,019 expenses = $240 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
$4,259
Total Expenses
$4,019
Mortgage P&I
35%
$1,494
Property Taxes
9%
$376
Home Insurance
2%
$105
HOA
0%
$0
Property Management
15%
$639
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,065
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cape Cozy! 3 bed & Game Room! OSU area w/parking! | $4,453 | $183 | 3 | 1 | 0.16 mi |
Board Game Bungalow of Grandview- Close to OSU | $4,477 | $184 | 3 | 1 | 0.65 mi |
3 Bed Home: Near Short North, OSU & Downtown | $7,519 | $309 | 3 | 1.5 | 0.39 mi |
Luxury 2 Bed with a loft | $3,796 | $156 | 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