Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 14.34% first-year return on $21,261 initial cash invested.
14.34%
Cash On Cash
15.16%
Cap Rate
2.34
DSCR
$1,616
Rent
$254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,616 income − $1,362 expenses = $254 cash flow
Investment Breakdown
|
Purchase Price
$44,100
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,261
Downpayment
20%
$8,820
Closing costs
1%
$441
Rehab
0%
$0
Furnishing
27%
$12,000
Cashflow
Total Income
$1,616
Total Expenses
$1,362
Mortgage P&I
15%
$238
Property Taxes
5%
$86
Home Insurance
6%
$100
HOA
0%
$0
Property Management
15%
$242
CapEx
4%
$65
Vacancy
10%
$162
Maintenance
4%
$65
Other
25%
$404
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern Room Ideal for Med Staff/ Female only | $969 | $49 | 1 | 1 | 0.03 mi |
Amazing Room by Cleveland clinic/ Female only | $791 | $40 | 1 | 1 | 0.06 mi |
Bright room by Cleveland Clinic/Female only | $751 | $38 | 1 | 1 | 0.09 mi |
Gorgeous Master Bedroom with en suite Bathroom | $1,364 | $69 | 1 | 1 | 0.1 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