Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.88% first-year return on $74,679 initial cash invested.
0.88%
Cash On Cash
6.78%
Cap Rate
1.15
DSCR
$3,732
Rent
$55
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,679
Downpayment
20%
$53,980
Closing costs
1%
$2,699
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,732
Total Expenses
$3,677
Mortgage P&I
35%
$1,320
Property Taxes
13%
$472
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$560
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$933
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Bear's Den | $3,017 | $171 | 3 | 1.5 | 1.31 mi |
House near Bills stadium/ Orchard park Schools | $3,617 | $205 | 3 | 1.5 | 1.78 mi |
Beautiful 3bdrm upper | $2,646 | $150 | 3 | 1 | 0.94 mi |
Beautiful 3 Bedroom Apartment | $2,346 | $133 | 3 | 1 | 0.96 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