Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.72% first-year return on $65,895 initial cash invested.
9.72%
Cash On Cash
10.64%
Cap Rate
1.62
DSCR
$3,650
Rent
$534
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,650 income − $3,116 expenses = $534 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,895
Downpayment
20%
$39,900
Closing costs
1%
$1,995
Rehab
0%
$0
Furnishing
12%
$24,000
Cashflow
Total Income
$3,650
Total Expenses
$3,116
Mortgage P&I
30%
$1,089
Property Taxes
6%
$205
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$548
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$912
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Stunning 2Br-1B Apt+Mins to zoo & D/T+HD Projector | $2,683 | $126 | 2 | 1 | 0.16 mi |
Apt+ 2 Queens+Bunkbed+Free Parking 55"TV | $2,363 | $111 | 2 | 1 | 0.17 mi |
Loft+2Bd+65"TV+8 Min from DT CLE | $2,193 | $103 | 2 | 1 | 0.19 mi |
3Bd+65"TV+WFH+8 Min from DT CLE | $2,193 | $103 | 2 | 1 | 0.21 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