Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.47% first-year return on $51,579 initial cash invested.
7.47%
Cash On Cash
9.48%
Cap Rate
1.51
DSCR
$2,610
Rent
$321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,579
Downpayment
20%
$31,980
Closing costs
1%
$1,599
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,610
Total Expenses
$2,289
Mortgage P&I
32%
$838
Property Taxes
5%
$143
Home Insurance
2%
$56
HOA
0%
$0
Property Management
15%
$392
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$652
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Serenity w/Ifit Bike by Wittenberg & Yellow Spring | $2,902 | $159 | 3 | 1 | 2.02 mi |
King / Queen Beds Wi-Fi. Laundry | $1,570 | $86 | 3 | 1 | 3.29 mi |
King bed, washer/dryer, 3 bed rm | $1,460 | $80 | 3 | 1 | 3.36 mi |
1-70 Helen's Haven House Queen Rooms Exit 54 SR 72 | $2,665 | $146 | 3 | 1.5 | 2.13 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