Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.94% first-year return on $44,979 initial cash invested.
12.94%
Cash On Cash
12.82%
Cap Rate
2.16
DSCR
$2,222
Rent
$485
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$99,900
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,979
Downpayment
20%
$19,980
Closing costs
1%
$999
Rehab
0%
$0
Furnishing
24%
$24,000
Cashflow
Total Income
$2,222
Total Expenses
$1,737
Mortgage P&I
22%
$493
Property Taxes
6%
$142
Home Insurance
2%
$35
HOA
0%
$0
Property Management
15%
$333
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$556
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Russell Woods - 4 bdrm- Spacious - Sleeps up to 12 | $2,516 | $176 | 4 | 2.5 | 0.51 mi |
Historic Russel Woods Colonial | $2,902 | $203 | 4 | 1.5 | 0.67 mi |
10 minutes from downtown Detroit | $3,445 | $241 | 3 | 1 | 0.23 mi |
Roomy Elegant Brick Colonial Detroit | $1,816 | $127 | 3 | 1 | 0.13 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