Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.28% first-year return on $55,779 initial cash invested.
4.28%
Cash On Cash
8.39%
Cap Rate
1.33
DSCR
$2,812
Rent
$199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,779
Downpayment
20%
$35,980
Closing costs
1%
$1,799
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,812
Total Expenses
$2,613
Mortgage P&I
34%
$947
Property Taxes
9%
$254
Home Insurance
2%
$63
HOA
0%
$0
Property Management
15%
$422
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$703
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Home in Cleveland Near Clinic & Downtown CLE | $2,925 | $163 | 3 | 1 | 0.14 mi |
Old Brooklyn Home | $2,387 | $133 | 3 | 1 | 0.52 mi |
Wisteria Tree Bungalow~cozy home away from home | $3,158 | $176 | 3 | 2 | 0.32 mi |
Private first floor unit Free street parking | $1,490 | $83 | 2 | 1 | 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