Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.41% first-year return on $53,637 initial cash invested.
5.41%
Cash On Cash
8.81%
Cap Rate
1.4
DSCR
$2,801
Rent
$242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,637
Downpayment
20%
$33,940
Closing costs
1%
$1,697
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,801
Total Expenses
$2,559
Mortgage P&I
32%
$892
Property Taxes
9%
$262
Home Insurance
2%
$61
HOA
0%
$0
Property Management
15%
$420
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$700
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Comfy & Cozy Three BR, Fenced Yard! | $1,874 | $78 | 3 | 1 | 1.08 mi |
Beautiful house in Fort Wayne | $2,956 | $123 | 3 | 1 | 1.48 mi |
5 Minutes to Parkview & Attached Garage | $2,259 | $94 | 3 | 1 | 1.58 mi |
Cozy family-ready FW home. | $2,908 | $121 | 3 | 1 | 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