Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.08% first-year return on $63,990 initial cash invested.
2.08%
Cash On Cash
6.93%
Cap Rate
1.21
DSCR
$2,623
Rent
$111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,990
Downpayment
20%
$43,800
Closing costs
1%
$2,190
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,623
Total Expenses
$2,512
Mortgage P&I
40%
$1,049
Property Taxes
5%
$127
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$393
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$656
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
City Living sleeps 12 15 mins to Downtown | $4,626 | $390 | 3 | 1 | 0.52 mi |
Quiet 3BR w/ Patio, Garage, WiFi - Family Friendly | $1,661 | $140 | 3 | 1 | 0.56 mi |
Stunning 3-bdr in Pittsburgh,PA | $1,340 | $113 | 3 | 1 | 0.61 mi |
MAYA Oasis | Pittsburgh | 15 mins to Downtown | $3,025 | $255 | 4 | 2 | 0.4 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