Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 16.61% first-year return on $87,000 initial cash invested.
16.61%
Cash On Cash
11.57%
Cap Rate
1.99
DSCR
$5,830
Rent
$1,204
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$5,830
Total Expenses
$4,626
Mortgage P&I
25%
$1,456
Property Taxes
5%
$267
Home Insurance
2%
$105
HOA
0%
$0
Property Management
15%
$874
CapEx
4%
$233
Vacancy
0%
$0
Maintenance
4%
$233
Other
25%
$1,458
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Get Hershey Park Happy at Penbrook Alley! | $3,798 | $223 | 4 | 2 | 3.36 mi |
4-Bedroom Retreat w/Pool Near Hershey & Harrisburg | $4,429 | $260 | 4 | 1.5 | 1.48 mi |
Joyful 5-Bedroom Home w/ Private Backyard | $6,524 | $383 | 5 | 2 | 0.16 mi |
15 Mins To HersheyPark w/ Hot Tub & Firepit! | $7,580 | $445 | 3 | 2.5 | 1.38 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