Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.64% first-year return on $51,453 initial cash invested.
3.64%
Cash On Cash
8.26%
Cap Rate
1.31
DSCR
$2,556
Rent
$156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,453
Downpayment
20%
$31,860
Closing costs
1%
$1,593
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,556
Total Expenses
$2,400
Mortgage P&I
33%
$838
Property Taxes
11%
$280
Home Insurance
2%
$56
HOA
0%
$0
Property Management
15%
$383
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$639
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Urban Retreat close to Detroit, Royal Oak & Troy | $2,461 | $119 | 3 | 1 | 0.3 mi |
Beautiful Center Line 3BR: pet/EV friendly | $2,689 | $130 | 3 | 1 | 0.92 mi |
Comfortable 3-Bed Home with Garage & Yard - Flexible Monthly Stays | $3,165 | $153 | 3 | 2 | 1.77 mi |
GIG WiFi, Spacious Master, 3bd, pet friendly | $2,668 | $129 | 3 | 1 | 0.37 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