Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.76% first-year return on $93,579 initial cash invested.
-3.76%
Cash On Cash
5.31%
Cap Rate
0.92
DSCR
$3,699
Rent
-$293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,579
Downpayment
20%
$71,980
Closing costs
1%
$3,599
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,699
Total Expenses
$3,992
Mortgage P&I
47%
$1,739
Property Taxes
9%
$351
Home Insurance
3%
$126
HOA
0%
$0
Property Management
15%
$555
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$925
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Gorgeous Olde Towne historic home - modern updates | $4,785 | $228 | 3 | 2.5 | 1.71 mi |
Mid-Century Modern Old Town Portsmouth 3bd/2.5 bth | $4,386 | $209 | 3 | 2.5 | 1.98 mi |
The Hive | $2,393 | $114 | 3 | 2.5 | 0.66 mi |
Clean & Spacious 3-BD 2-story home | $3,253 | $155 | 3 | 2.5 | 0.76 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