Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.12% first-year return on $59,790 initial cash invested.
-1.12%
Cash On Cash
6.6%
Cap Rate
1.04
DSCR
$2,582
Rent
-$56
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,790
Downpayment
20%
$39,800
Closing costs
1%
$1,990
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,582
Total Expenses
$2,638
Mortgage P&I
41%
$1,048
Property Taxes
11%
$281
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$387
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$646
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Comfort Awaits at Cozy Get Away | Dog Friendly | $4,041 | $182 | 3 | 2 | 1.3 mi |
Goodyear Heights Abbey Road | $2,198 | $99 | 3 | 1 | 1.54 mi |
Modern Haven: 3-Bed|Pool Table & Ping Pong | $2,309 | $104 | 3 | 1 | 1.66 mi |
Quiet 3 bedroom in east Akron. | $1,488 | $67 | 3 | 1 | 1.74 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