Unlock all features! Tap here to upgrade
9617 Mount Auburn Ave, Cleveland, OH 44104
6 beds • 2 baths • 2358 sqft • 2 units
$190,000
View on ZillowThis property might be a fair Airbnb investment with a projected 1.14% first-year return on $75,900 initial cash invested.
1.14%
Cash On Cash
7.67%
Cap Rate
1.18
DSCR
$2,800
Rent
$72
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,800 income − $2,728 expenses = $72 cash flow
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,900
Downpayment
20%
$38,000
Closing costs
1%
$1,900
Rehab
0%
$0
Furnishing
19%
$36,000
Cashflow
Total Income
$2,800
Total Expenses
$2,728
Mortgage P&I
37%
$1,031
Property Taxes
10%
$287
Home Insurance
2%
$66
HOA
0%
$0
Property Management
15%
$420
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$700