Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.73% first-year return on $86,979 initial cash invested.
3.73%
Cash On Cash
7.67%
Cap Rate
1.31
DSCR
$4,512
Rent
$270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,979
Downpayment
20%
$59,980
Closing costs
1%
$2,999
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$4,512
Total Expenses
$4,242
Mortgage P&I
33%
$1,467
Property Taxes
11%
$505
Home Insurance
2%
$105
HOA
0%
$0
Property Management
15%
$677
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,128
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Entire 4BDR 2BTH House in N.Buffalo|D/way Parking | $6,209 | $346 | 4 | 2 | 0.61 mi |
•Entire N. Buffalo House *Game Lounge*FREE Parking | $4,666 | $260 | 5 | 2 | 0.61 mi |
3 Bedroom 2 Bath unit in North Buffalo | $2,620 | $146 | 3 | 2 | 0.66 mi |
Modern Full Home: Hot Tub, Updated Kitchen & Bath | $4,504 | $251 | 3 | 2.5 | 0.25 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