Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.12% first-year return on $82,575 initial cash invested.
-0.12%
Cash On Cash
6.53%
Cap Rate
1.09
DSCR
$3,794
Rent
-$8
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,575
Downpayment
20%
$61,500
Closing costs
1%
$3,075
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,794
Total Expenses
$3,802
Mortgage P&I
40%
$1,530
Property Taxes
9%
$343
Home Insurance
3%
$108
HOA
0%
$0
Property Management
15%
$569
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$948
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Leslie's Lake House | $6,327 | $341 | 3 | 2 | 1.71 mi |
Portage Lakes Firestone golf | $3,878 | $209 | 3 | 1.5 | 0.93 mi |
Portage Lake, Firestone County Club and Football and Roll n Roll Hall of Fame | $2,672 | $144 | 3 | 1.5 | 1.03 mi |
Near Portage lake,Pro Football HOF,Downtown Akron! | $3,859 | $208 | 3 | 1.5 | 1.95 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