Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.25% first-year return on $68,400 initial cash invested.
1.25%
Cash On Cash
7.29%
Cap Rate
1.16
DSCR
$3,160
Rent
$71
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,400
Downpayment
20%
$48,000
Closing costs
1%
$2,400
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,160
Total Expenses
$3,089
Mortgage P&I
40%
$1,261
Property Taxes
7%
$228
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$474
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$790
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Bright & Modern - Great for Gathering! | $3,188 | $223 | 3 | 1.5 | 1.9 mi |
Centrally Located Retreat | $3,374 | $236 | 3 | 1 | 1.74 mi |
Quiet GrandRapids Home near lake | $2,945 | $206 | 3 | 1 | 1.89 mi |
Urban Retreat | $2,487 | $174 | 3 | 1.5 | 2.02 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