Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.25% first-year return on $53,658 initial cash invested.
8.25%
Cash On Cash
9.76%
Cap Rate
1.55
DSCR
$2,993
Rent
$369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,658
Downpayment
20%
$33,960
Closing costs
1%
$1,698
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,993
Total Expenses
$2,624
Mortgage P&I
30%
$892
Property Taxes
8%
$235
Home Insurance
2%
$60
HOA
0%
$0
Property Management
15%
$449
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$748
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Mindfully Mellow | 3Bd 1Bath - Berwick | $2,853 | $159 | 3 | 1 | 0.42 mi |
Modern 3BR Retreat Near MSU & Downtown Lansing | $2,064 | $115 | 3 | 1 | 0.55 mi |
Park-like outside & sports bar inside close to MSU | $4,648 | $259 | 2 | 2 | 0.64 mi |
LNSNG LXRY 4 | Hot Tub + Vibes | $3,535 | $197 | 2 | 1.5 | 0.59 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