Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.79% first-year return on $43,500 initial cash invested.
-6.79%
Cash On Cash
4.18%
Cap Rate
0.76
DSCR
$1,949
Rent
-$246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
5.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
8%
$12,000
Cashflow
Total Income
$1,949
Total Expenses
$2,195
Mortgage P&I
35%
$691
Property Taxes
12%
$242
Home Insurance
3%
$52
HOA
14%
$275
Property Management
15%
$292
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$487
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Fairlawn NE Ohio private house. Central location | $1,944 | $77 | 2 | 2 | 0.94 mi |
Sand Run Cape Cod - dog friendly | $2,171 | $86 | 2 | 1.5 | 1.41 mi |
Lovely West Akron home w/attached private garage | $2,853 | $113 | 2 | 1.5 | 1.48 mi |
Charming Tudor in Historic Akron Neighborhood | $2,676 | $106 | 2 | 1.5 | 1.58 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