Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.17% first-year return on $93,090 initial cash invested.
2.17%
Cash On Cash
6.95%
Cap Rate
1.22
DSCR
$4,378
Rent
$168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,090
Downpayment
20%
$65,800
Closing costs
1%
$3,290
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$4,378
Total Expenses
$4,210
Mortgage P&I
36%
$1,563
Property Taxes
9%
$414
Home Insurance
3%
$115
HOA
0%
$17
Property Management
15%
$657
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,094
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
HEAVENLY Portage Lakes water front 4-bedroom cottage with HOTTUB, dog friendly! | $6,692 | $449 | 4 | 3 | 0.48 mi |
Water front lake house, 4 bedrooms with large deck | $5,351 | $359 | 4 | 3 | 0.68 mi |
Cozy Cottage by Portage Lakes, Akron/Canton FHOF | $3,085 | $207 | 3 | 2 | 0.3 mi |
Leslie's Lake House | $5,082 | $341 | 3 | 2 | 0.49 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