Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.2% first-year return on $70,479 initial cash invested.
7.2%
Cash On Cash
9.06%
Cap Rate
1.47
DSCR
$4,602
Rent
$423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,479
Downpayment
20%
$49,980
Closing costs
1%
$2,499
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,602
Total Expenses
$4,179
Mortgage P&I
28%
$1,280
Property Taxes
13%
$603
Home Insurance
2%
$88
HOA
0%
$0
Property Management
15%
$690
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,150
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
PineappleRoc Lake Ontario Water's Edge | $6,502 | $475 | 3 | 2.5 | 1.75 mi |
Waterfront Cottage Bungalow: 1500 Sq. ft. unit w/Central Air conditioning | $3,052 | $223 | 3 | 1 | 1.34 mi |
Beach Brick House; Beachfront Lake Ontario Resort | $5,653 | $413 | 3 | 3 | 1.86 mi |
Sunset breeze | $8,582 | $627 | 4 | 2.5 | 1.75 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