Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 17.71% first-year return on $42,879 initial cash invested.
17.71%
Cash On Cash
15.76%
Cap Rate
2.62
DSCR
$2,433
Rent
$633
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$89,900
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,879
Downpayment
20%
$17,980
Closing costs
1%
$899
Rehab
0%
$0
Furnishing
27%
$24,000
Cashflow
Total Income
$2,433
Total Expenses
$1,800
Mortgage P&I
19%
$451
Property Taxes
6%
$150
Home Insurance
1%
$32
HOA
0%
$0
Property Management
15%
$365
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$608
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cape Cod that sleeps 9! | $2,840 | $203 | 4 | 2 | 1 mi |
Château College Hill: Pet Friendly Luxe w/ FirePit | $3,092 | $221 | 3 | 1 | 1.05 mi |
Cozy Retreat In Cincinnati | $2,896 | $207 | 3 | 1 | 1.27 mi |
Modern 3BR • Xbox • Sleeps 8 • Near DT + Parking | $2,532 | $181 | 3 | 1 | 1.54 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