Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.97% first-year return on $49,500 initial cash invested.
4.97%
Cash On Cash
8.68%
Cap Rate
1.38
DSCR
$2,296
Rent
$205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,296
Total Expenses
$2,091
Mortgage P&I
34%
$788
Property Taxes
6%
$149
Home Insurance
2%
$52
HOA
0%
$0
Property Management
15%
$344
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$574
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Comfy-Cozy 3-bed 2-bath house just east of Detroit | $3,284 | $183 | 3 | 2 | 1.74 mi |
Entire house-3 beds/1 bath. New, Modern, and Cozy | $2,154 | $120 | 3 | 1 | 1.02 mi |
3BR FULL House/Safe&quiet/HFH 5’, DwtnDetroit-15’ | $2,369 | $132 | 3 | 1 | 1.73 mi |
Warm and cozy home near downtown Detroit | $2,136 | $119 | 3 | 1 | 1.97 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