Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.17% first-year return on $64,095 initial cash invested.
0.17%
Cash On Cash
6.64%
Cap Rate
1.11
DSCR
$2,888
Rent
$9
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,095
Downpayment
20%
$43,900
Closing costs
1%
$2,195
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,888
Total Expenses
$2,879
Mortgage P&I
38%
$1,090
Property Taxes
10%
$300
Home Insurance
4%
$102
HOA
0%
$0
Property Management
15%
$433
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$722
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy 3BR Harrisburg Hub - Near Hershey & Downtown | $2,414 | $124 | 3 | 1 | 0.73 mi |
Home Sweet Home - Minutes from Hershey | $3,212 | $165 | 3 | 1 | 0.79 mi |
Home near Hershey! | $5,159 | $265 | 3 | 1 | 1.76 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