Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.28% first-year return on $103k initial cash invested.
2.28%
Cash On Cash
7.22%
Cap Rate
1.2
DSCR
$4,445
Rent
$195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$75,000
Closing costs
1%
$3,750
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$4,445
Total Expenses
$4,250
Mortgage P&I
42%
$1,883
Property Taxes
2%
$102
Home Insurance
3%
$131
HOA
0%
$0
Property Management
15%
$667
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,111
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Newly Renovated Oasis | $3,515 | $214 | 4 | 2 | 1.07 mi |
Military, Nascar, Lacrosse, Firefly, Zach Bryan | $4,780 | $291 | 4 | 2 | 0.73 mi |
Home away from Home in Dover DE | $3,515 | $214 | 4 | 2 | 1.64 mi |
Private Yard: Pet-Friendly Home in Dover | $5,042 | $307 | 3 | 2.5 | 1.89 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