Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.58% first-year return on $70,206 initial cash invested.
-2.58%
Cash On Cash
6.08%
Cap Rate
0.97
DSCR
$2,902
Rent
-$151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,206
Downpayment
20%
$49,720
Closing costs
1%
$2,486
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,902
Total Expenses
$3,053
Mortgage P&I
45%
$1,294
Property Taxes
10%
$278
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$435
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$726
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The family home | $3,069 | $177 | 3 | 1 | 0.82 mi |
Welcome to Juniata! King Size Bed and Cozy Home | $3,069 | $177 | 3 | 1 | 1.84 mi |
Downtown Allentown Stay | $3,710 | $214 | 3 | 1 | 1.97 mi |
Modern walkable downtown apartment | $2,739 | $158 | 3 | 1 | 2.1 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