Unlock all features! Tap here to upgrade
712 S Grand Traverse St, Flint, MI 48502
8 beds • 8 baths • 5742 sqft • 8 units
$325,000
View on ZillowThis property could be a profitable Airbnb investment with a projected 11.03% first-year return on $116k initial cash invested.
11.03%
Cash On Cash
11%
Cap Rate
1.8
DSCR
$6,272
Rent
$1,069
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,272 income − $5,203 expenses = $1,069 cash flow
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
15%
$48,000
Cashflow
Total Income
$6,272
Total Expenses
$5,203
Mortgage P&I
26%
$1,659
Property Taxes
7%
$419
Home Insurance
2%
$114
HOA
0%
$0
Property Management
15%
$941
CapEx
4%
$251
Vacancy
0%
$0
Maintenance
4%
$251
Other
25%
$1,568
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Chic Modern Luxury in the Heart of Vehicle City | $3,044 | $139 | 1 | 1 | 1.57 mi |
Apt#7 Central Park + Cultural Center District | $1,380 | $63 | 1 | 1 | 0.85 mi |
#7 Central Park/ Cultural Center | $1,226 | $56 | 1 | 1 | 0.86 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