Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.21% first-year return on $61,953 initial cash invested.
-2.21%
Cash On Cash
6.07%
Cap Rate
0.99
DSCR
$2,460
Rent
-$114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,953
Downpayment
20%
$41,860
Closing costs
1%
$2,093
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,460
Total Expenses
$2,574
Mortgage P&I
44%
$1,074
Property Taxes
12%
$285
Home Insurance
1%
$35
HOA
0%
$0
Property Management
15%
$369
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$615
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Pasker White | $5,329 | $292 | 3 | 2 | 0.48 mi |
8 minutes from Univ of Toledo | The Cozy Grey | $1,843 | $101 | 3 | 1 | 0.3 mi |
Toledo 3BD Home | Perfect for Work and Study | $2,884 | $158 | 3 | 1 | 0.39 mi |
Cozy & Clean 2BR-2 FB Condo Home Away from Home! | $1,588 | $87 | 2 | 2 | 0.47 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