Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.98% first-year return on $90,990 initial cash invested.
1.98%
Cash On Cash
6.92%
Cap Rate
1.21
DSCR
$4,308
Rent
$150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,990
Downpayment
20%
$63,800
Closing costs
1%
$3,190
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$4,308
Total Expenses
$4,158
Mortgage P&I
35%
$1,518
Property Taxes
11%
$461
Home Insurance
3%
$112
HOA
0%
$0
Property Management
15%
$646
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,077
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious 4BR in Kamm’s Corners| Game Room|Sleeps 9 | $4,765 | $241 | 4 | 2.5 | 0.77 mi |
Sweet Dreams @ Kamms Corner - 4 bed + Den by Parks | $4,844 | $245 | 4 | 3 | 0.79 mi |
Luxury Lakewood Home: Sleeps 11 | $5,892 | $298 | 4 | 2.5 | 1.78 mi |
Updated 4BR Near CLE & Metropark | $3,598 | $182 | 4 | 3 | 1.92 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