Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.66% first-year return on $63,129 initial cash invested.
-2.66%
Cash On Cash
6.1%
Cap Rate
0.96
DSCR
$2,508
Rent
-$140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,129
Downpayment
20%
$42,980
Closing costs
1%
$2,149
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,508
Total Expenses
$2,648
Mortgage P&I
45%
$1,132
Property Taxes
9%
$238
Home Insurance
3%
$75
HOA
0%
$0
Property Management
15%
$376
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$627
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
King Bed | West Side Stay | Close to Airport | $2,431 | $131 | 3 | 2 | 0.28 mi |
Cleveland's Urban Oasis | $3,395 | $183 | 3 | 2 | 0.33 mi |
4 QUEEN Beds* Game Rm* Easy Highway Access | $2,356 | $127 | 3 | 1 | 0.66 mi |
Large 4 Bedroom Recently Renovated W/ Hot Tub! | $4,824 | $260 | 4 | 2 | 0.52 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