Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.72% first-year return on $63,108 initial cash invested.
0.72%
Cash On Cash
7.02%
Cap Rate
1.14
DSCR
$2,898
Rent
$38
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
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,108
Downpayment
20%
$42,960
Closing costs
1%
$2,148
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,898
Total Expenses
$2,860
Mortgage P&I
38%
$1,102
Property Taxes
10%
$297
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$435
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$724
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The DonnaLee House | $4,945 | $229 | 3 | 2 | 1.02 mi |
Trendy Pad Near Franklin Park | $3,455 | $160 | 3 | 2 | 1.59 mi |
Cozy home away from home in Toledo | $2,268 | $105 | 3 | 1.5 | 1.71 mi |
The Margaret Abode | $3,542 | $164 | 3 | 1.5 | 1.75 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