Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.99% first-year return on $58,950 initial cash invested.
3.99%
Cash On Cash
8.17%
Cap Rate
1.33
DSCR
$3,323
Rent
$196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,950
Downpayment
20%
$39,000
Closing costs
1%
$1,950
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,323
Total Expenses
$3,127
Mortgage P&I
30%
$999
Property Taxes
14%
$465
Home Insurance
2%
$68
HOA
0%
$0
Property Management
15%
$498
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$831
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3 bedroom ranch, near U of R and RIT, Fast WiFi! | $3,334 | $174 | 3 | 2 | 0.67 mi |
Homey/private ranch near Henrietta comercial area. | $3,277 | $171 | 3 | 2 | 1.19 mi |
Henrietta House, 3 Beds King & Queen, 2 Baths | $2,625 | $137 | 3 | 2 | 1.39 mi |
Entire Modern House in Pittsford | $4,886 | $255 | 3 | 2 | 1.9 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