Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.87% first-year return on $103k initial cash invested.
4.87%
Cash On Cash
7.86%
Cap Rate
1.34
DSCR
$5,234
Rent
$417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$75,000
Closing costs
1%
$3,750
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$5,234
Total Expenses
$4,817
Mortgage P&I
35%
$1,829
Property Taxes
7%
$346
Home Insurance
3%
$131
HOA
0%
$0
Property Management
15%
$785
CapEx
4%
$209
Vacancy
0%
$0
Maintenance
4%
$209
Other
25%
$1,308
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Sycamore Cottage located in the Amish Country. | $4,978 | $334 | 4 | 3 | 1.82 mi |
Family Home. Hot Tub. Near Sight and Sound. | $4,635 | $311 | 4 | 2.5 | 1.42 mi |
The Reservoir Inn - Lancaster City | $3,771 | $253 | 4 | 2.5 | 1.5 mi |
Designer 4bd, 2.5ba Lancaster Center City Townhome | $4,710 | $316 | 4 | 2.5 | 1.92 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