Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.14% first-year return on $62,079 initial cash invested.
1.14%
Cash On Cash
7.15%
Cap Rate
1.16
DSCR
$2,846
Rent
$59
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,079
Downpayment
20%
$41,980
Closing costs
1%
$2,099
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,846
Total Expenses
$2,787
Mortgage P&I
38%
$1,077
Property Taxes
9%
$269
Home Insurance
3%
$74
HOA
0%
$0
Property Management
15%
$427
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$712
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Old Orchard 3 bedroom home | $2,453 | $144 | 3 | 2 | 0.54 mi |
Charming Tudor Style Luxury Home - With Central AC | $3,492 | $205 | 3 | 2 | 0.56 mi |
Charming 3 bedroom home in Old Orchard! | $2,930 | $172 | 3 | 2 | 0.67 mi |
Your Home Away From Home Near UToledo & Hospital | $2,657 | $156 | 3 | 1.5 | 0.03 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