Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.43% first-year return on $85,635 initial cash invested.
7.43%
Cash On Cash
8.85%
Cap Rate
1.49
DSCR
$4,455
Rent
$530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,635
Downpayment
20%
$58,700
Closing costs
1%
$2,935
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$4,455
Total Expenses
$3,925
Mortgage P&I
33%
$1,457
Property Taxes
5%
$228
Home Insurance
2%
$102
HOA
0%
$0
Property Management
15%
$668
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,114
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
5 Mi to Downtown Harrisburg - Family Home! | $5,889 | $242 | 4 | 2 | 1.39 mi |
4 Bedroom Home Close to Hersheypark & Farm Show | $7,276 | $299 | 4 | 2.5 | 1.97 mi |
Home away from home | $4,283 | $176 | 3 | 2 | 1.25 mi |
Quaint Family Home-pet friendly | $4,015 | $165 | 3 | 1.5 | 0.12 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