Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.92% first-year return on $74,679 initial cash invested.
11.92%
Cash On Cash
9.95%
Cap Rate
1.69
DSCR
$4,204
Rent
$742
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,679
Downpayment
20%
$53,980
Closing costs
1%
$2,699
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,204
Total Expenses
$3,462
Mortgage P&I
32%
$1,327
Property Taxes
1%
$23
Home Insurance
2%
$94
HOA
0%
$0
Property Management
15%
$631
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,051
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Dover Home - 2 Mi to Delaware State University! | $3,509 | $206 | 3 | 1.5 | 2.92 mi |
3 Mi to Dover Motor Speedway: Pet-Friendly Retreat | $3,645 | $214 | 3 | 1.5 | 3.16 mi |
Cozy family home in Dover. | $2,930 | $172 | 3 | 1 | 1.56 mi |
Cozy Cape Cod | $3,356 | $197 | 3 | 1 | 3.13 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