Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.06% first-year return on $317k initial cash invested.
-19.06%
Cash On Cash
1.89%
Cap Rate
0.32
DSCR
$7,378
Rent
-$5,035
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1395k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$317k
Downpayment
20%
$279k
Closing costs
1%
$13,950
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$7,378
Total Expenses
$12,413
Mortgage P&I
94%
$6,940
Property Taxes
20%
$1,444
Home Insurance
7%
$488
HOA
0%
$0
Property Management
15%
$1,107
CapEx
4%
$295
Vacancy
0%
$0
Maintenance
4%
$295
Other
25%
$1,844
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Stunning & Newest 100+ year old Historic Victorian | $8,623 | $525 | 4 | 4.5 | 4.46 mi |
Rooftop Deck & Fire Pit Haven |Theater & Balconies | $7,293 | $444 | 4 | 4 | 5.22 mi |
Rooftop Deck w/ Panoramic City Views| Home Theater | $7,900 | $481 | 4 | 4 | 5.22 mi |
Stylish 4BR Downtown Pitt-Walk Everywhere+King bed | $4,862 | $296 | 4 | 4 | 5.71 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