Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.07% first-year return on $81,336 initial cash invested.
4.07%
Cash On Cash
7.61%
Cap Rate
1.29
DSCR
$3,838
Rent
$276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,336
Downpayment
20%
$60,320
Closing costs
1%
$3,016
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,838
Total Expenses
$3,562
Mortgage P&I
39%
$1,483
Property Taxes
3%
$121
Home Insurance
2%
$89
HOA
1%
$25
Property Management
15%
$576
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$960
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Separate Unit/ 3Bedroom2 bath | $4,362 | $239 | 3 | 2 | 1.33 mi |
Dover Home - 2 Mi to Delaware State University! | $3,760 | $206 | 3 | 1.5 | 0.88 mi |
3 Mi to Dover Motor Speedway: Pet-Friendly Retreat | $3,906 | $214 | 3 | 1.5 | 1.02 mi |
Cozy family home in Dover. | $3,139 | $172 | 3 | 1 | 2.1 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