Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.84% first-year return on $55,422 initial cash invested.
7.84%
Cash On Cash
9.58%
Cap Rate
1.52
DSCR
$3,084
Rent
$362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,422
Downpayment
20%
$35,640
Closing costs
1%
$1,782
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$3,084
Total Expenses
$2,722
Mortgage P&I
30%
$938
Property Taxes
8%
$241
Home Insurance
2%
$63
HOA
0%
$0
Property Management
15%
$463
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$771
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Double-lot, vast yard | Fully Renovated | Office | $2,442 | $110 | 3 | 1 | 1.08 mi |
Stylish modern Toledo/ Sylvania home with parking | $3,331 | $150 | 3 | 1 | 1.3 mi |
Cozy home away from home in Toledo | $2,331 | $105 | 3 | 1.5 | 0.9 mi |
Elegant Toledo Escape | $4,219 | $190 | 3 | 1.5 | 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