Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 18.62% first-year return on $69,150 initial cash invested.
18.62%
Cash On Cash
13%
Cap Rate
2.16
DSCR
$4,480
Rent
$1,073
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,150
Downpayment
20%
$43,000
Closing costs
1%
$2,150
Rehab
0%
$0
Furnishing
11%
$24,000
Cashflow
Total Income
$4,480
Total Expenses
$3,407
Mortgage P&I
24%
$1,078
Property Taxes
2%
$104
Home Insurance
2%
$75
HOA
0%
$0
Property Management
15%
$672
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,120
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Larchmere Classic Retreat ~ 8 mins to Cleveland Clinic ~ 5 mins to Case Western | $6,769 | $289 | 4 | 2 | 0.23 mi |
Larchmere Classic Retreat ~ Near CLE Clinic and CW | $5,644 | $241 | 4 | 2 | 0.24 mi |
1st flr nr Shaker, RTA rail, Cle Clinic & Univ. Ho | $4,075 | $174 | 3 | 2 | 0.36 mi |
The Atelier Pt 2 | $3,092 | $132 | 3 | 3 | 0.37 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