Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.82% first-year return on $68,841 initial cash invested.
2.82%
Cash On Cash
7.56%
Cap Rate
1.26
DSCR
$3,885
Rent
$162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,841
Downpayment
20%
$48,420
Closing costs
1%
$2,421
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,885
Total Expenses
$3,723
Mortgage P&I
31%
$1,208
Property Taxes
15%
$574
Home Insurance
2%
$77
HOA
0%
$0
Property Management
15%
$583
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$971
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Elegant Waterfront Bay Home | $6,625 | $396 | 3 | 2 | 0.84 mi |
N/ Lake Ontario - 3BR Home Near Beach & Seabreeze | $3,346 | $200 | 3 | 2 | 0.94 mi |
Stay on the Bay *Waterfront*Hot Tub* | $6,340 | $379 | 3 | 2 | 0.94 mi |
Cozy Home in Rochester NY Suburb! | $2,995 | $179 | 3 | 2 | 1.27 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