Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 20.12% first-year return on $60,000 initial cash invested.
20.12%
Cash On Cash
13.44%
Cap Rate
2.15
DSCR
$4,784
Rent
$1,006
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,000
Downpayment
20%
$40,000
Closing costs
1%
$2,000
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$4,784
Total Expenses
$3,778
Mortgage P&I
22%
$1,043
Property Taxes
8%
$369
Home Insurance
1%
$70
HOA
0%
$0
Property Management
15%
$718
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,196
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
15 Mins To HersheyPark w/ Hot Tub & Firepit! | $6,768 | $445 | 3 | 2.5 | 1.18 mi |
Forest Tree Log Cabin- Middletwn | $11,923 | $784 | 3 | 1.5 | 2.02 mi |
Cheerful 2 br 1/2 plex home 15 min to Hershey Park | $2,418 | $159 | 2 | 2 | 1.2 mi |
Cozy Spacious Renovated House | $1,764 | $116 | 2 | 2 | 1.9 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