Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.55% first-year return on $86,250 initial cash invested.
12.55%
Cash On Cash
10.23%
Cap Rate
1.71
DSCR
$6,148
Rent
$902
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,250
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$6,148
Total Expenses
$5,246
Mortgage P&I
26%
$1,622
Property Taxes
9%
$559
Home Insurance
2%
$114
HOA
0%
$0
Property Management
15%
$922
CapEx
4%
$246
Vacancy
0%
$0
Maintenance
4%
$246
Other
25%
$1,537
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Quiet fully equipped near the heart of Ann Arbor | $3,534 | $140 | 3 | 1.5 | 0.52 mi |
Bright and Cozy Home with Fenced in Yard (3 BDRM) | $3,989 | $158 | 3 | 1.5 | 0.67 mi |
the perfect spot | $10,906 | $432 | 3 | 2.5 | 0.14 mi |
Landing | Chic 2BD, Pool | $2,777 | $110 | 2 | 1 | 0.41 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