Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 21.3% first-year return on $80,100 initial cash invested.
21.3%
Cash On Cash
15.83%
Cap Rate
2.47
DSCR
$5,656
Rent
$1,422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,656 income − $4,234 expenses = $1,422 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,100
Downpayment
20%
$42,000
Closing costs
1%
$2,100
Rehab
0%
$0
Furnishing
17%
$36,000
Cashflow
Total Income
$5,656
Total Expenses
$4,234
Mortgage P&I
20%
$1,122
Property Taxes
6%
$324
Home Insurance
1%
$74
HOA
0%
$0
Property Management
15%
$848
CapEx
4%
$226
Vacancy
0%
$0
Maintenance
4%
$226
Other
25%
$1,414
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Updated Unit with Office near Downtown Cleveland | $2,925 | $163 | 3 | 1 | 0.47 mi |
Newly Renovated Apt. Near Downtown Cleveland | $3,069 | $171 | 3 | 1 | 0.48 mi |
Cozy Old Brooklyn Home near Zoo | $2,207 | $123 | 3 | 1 | 0.55 mi |
Beautiful home in South Hills w/ HOT TUB! | $3,876 | $216 | 3 | 1 | 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