Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 57.57% first-year return on $19,050 initial cash invested.
57.57%
Cash On Cash
244.56%
Cap Rate
40.76
DSCR
$1,988
Rent
$914
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$5,000
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,050
Downpayment
20%
$1,000
Closing costs
1%
$50
Rehab
0%
$0
Furnishing
360%
$18,000
Cashflow
Total Income
$1,988
Total Expenses
$1,074
Mortgage P&I
1%
$25
Property Taxes
5%
$91
Home Insurance
0%
$3
HOA
0%
$0
Property Management
15%
$298
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$497
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Comfortable 3 Br Toledo Home | $1,887 | $94 | 3 | 1 | 1.08 mi |
3BR Retreat with Spa Perks near Hospitals | $1,787 | $89 | 3 | 1 | 1.22 mi |
The cozy Escape, Your Home Away. | $2,289 | $114 | 3 | 1 | 1.39 mi |
The Clover Corner | $2,790 | $139 | 3 | 1 | 1.4 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