Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 39.22% first-year return on $38,979 initial cash invested.
39.22%
Cash On Cash
23.2%
Cap Rate
3.85
DSCR
$3,872
Rent
$1,274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$99,900
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,979
Downpayment
20%
$19,980
Closing costs
1%
$999
Rehab
0%
$0
Furnishing
18%
$18,000
Cashflow
Total Income
$3,872
Total Expenses
$2,598
Mortgage P&I
13%
$502
Property Taxes
5%
$202
Home Insurance
1%
$35
HOA
0%
$0
Property Management
15%
$581
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$968
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Serene Home on Grand River | $4,768 | $209 | 3 | 2 | 1.42 mi |
Miller Brite 3 BR/1.5 bath by Capital City Vacay | $3,399 | $149 | 3 | 1.5 | 0.98 mi |
Modern 3BR Retreat Near MSU & Downtown Lansing | $2,623 | $115 | 3 | 1 | 1.54 mi |
Mindfully Mellow | 3Bd 1Bath - Berwick | $3,627 | $159 | 3 | 1 | 1.6 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