Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.1% first-year return on $58,677 initial cash invested.
7.1%
Cash On Cash
9.29%
Cap Rate
1.47
DSCR
$3,338
Rent
$347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,677
Downpayment
20%
$38,740
Closing costs
1%
$1,937
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,338
Total Expenses
$2,991
Mortgage P&I
31%
$1,018
Property Taxes
9%
$312
Home Insurance
2%
$58
HOA
0%
$0
Property Management
15%
$501
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$834
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Serene Home on Grand River | $3,687 | $209 | 3 | 2 | 0.98 mi |
Modern Boho Bliss + Family 3 bd/2 bth + Near MSU | $3,387 | $192 | 3 | 2 | 1.85 mi |
Miller Brite 3 BR/1.5 bath by Capital City Vacay | $2,629 | $149 | 3 | 1.5 | 1.28 mi |
The Mid-Century Retreat | $5,434 | $308 | 3 | 1.5 | 1.78 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