This property could be a profitable Airbnb investment with a projected 14.94% first-year return on $35,583 initial cash invested.
14.94%
Cash On Cash
12.44%
Cap Rate
1.87
DSCR
$2,414
Rent
$443
Cashflow
Cash Flow
$2,414 income − $1,971 expenses = $443 cash flow
Investment Breakdown
|
Purchase Price
$112k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,583
Downpayment
20%
$22,460
Closing costs
1%
$1,123
Rehab
0%
$0
Furnishing
11%
$12,000
Cashflow
Total Income
$2,414
Total Expenses
$1,971
Mortgage P&I
26%
$624
Property Taxes
6%
$148
Home Insurance
2%
$39
HOA
0%
$0
Property Management
15%
$362
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$604
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Main Street Hideaway close to Airport Dayton /Troy | $1,989 | $109 | 2 | 1 | 2.09 mi |
Mimi and Papa’s | $2,683 | $147 | 2 | 1 | 4.95 mi |
Cute 2 bedroom, 1.5 bath condo *NO cleaning fee | $1,624 | $89 | 2 | 1.5 | 3.98 mi |
Projection Charts
Investment Value YoY