Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.65% first-year return on $82,890 initial cash invested.
1.65%
Cash On Cash
6.94%
Cap Rate
1.18
DSCR
$3,862
Rent
$114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,890
Downpayment
20%
$61,800
Closing costs
1%
$3,090
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,862
Total Expenses
$3,748
Mortgage P&I
39%
$1,518
Property Taxes
7%
$269
Home Insurance
3%
$108
HOA
0%
$0
Property Management
15%
$579
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$966
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Happy Bungalow. Historic, Cozy, Walk to Town! | $5,762 | $246 | 3 | 2 | 1.56 mi |
Charming 3BR Rochester Rental | $5,340 | $228 | 3 | 2 | 1.9 mi |
Corp/Bus Townhome near DT AH | $4,544 | $194 | 3 | 2.5 | 1.52 mi |
Modern Oakland U Auburn / Rochester Hills Condo 1 | $2,529 | $108 | 2 | 2 | 1.07 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