Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 27.66% first-year return on $39,918 initial cash invested.
27.66%
Cash On Cash
22.27%
Cap Rate
3.72
DSCR
$2,719
Rent
$920
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$75,800
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,918
Downpayment
20%
$15,160
Closing costs
1%
$758
Rehab
0%
$0
Furnishing
32%
$24,000
Cashflow
Total Income
$2,719
Total Expenses
$1,799
Mortgage P&I
14%
$378
Property Taxes
3%
$79
Home Insurance
1%
$36
HOA
0%
$0
Property Management
15%
$408
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$680
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modernized Historic Haven! | $3,398 | $294 | 4 | 2 | 1.16 mi |
Modern Spacious Home- 4 BR, quiet, center of Erie! | $2,578 | $223 | 4 | 2 | 1.44 mi |
Villa Blanca: Your In-Town Stay | $2,589 | $224 | 4 | 2 | 1.9 mi |
Erie Outpost | Home + 1BR In-Law Suite & Backyard | $1,734 | $150 | 4 | 2 | 1.97 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