121 Kaiserstraße Offenbach am Main, Hessen, 63065
3 bed • 1.5 bath • 8 guests
$30,637
Annual Revenue
AirDNA projects $233/night at 60% occupancy ($51,061.11).
Top 101% of comparables
Top 101% of comparables
$2,721
Profit
Revenue
$30,637
Operating Expenses
$10,103
Operating Income
$20,534
Mortgage & Taxes
$17,813
Profit (Cash Flow)
$2,721
$14,982
Cash Investment
Down Payment
$0
Renos & Furnishing
$6,282
Closing Costs
$8,700
Total
$14,982
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
18.15%
Cap Rate
7.08%