Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.86% first-year return on $104k initial cash invested.
-5.86%
Cash On Cash
4.89%
Cap Rate
0.81
DSCR
$3,865
Rent
-$507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$75,980
Closing costs
1%
$3,799
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,865
Total Expenses
$4,372
Mortgage P&I
49%
$1,899
Property Taxes
13%
$484
Home Insurance
3%
$133
HOA
0%
$0
Property Management
15%
$580
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$966
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
New Modern Cozy Duplex w|Backyard! | $4,365 | $287 | 4 | 2.5 | 0.23 mi |
Elegant 3BR Home | Near the Prudential Center | $3,711 | $244 | 3 | 2 | 0.21 mi |
Stylish 3 bed 2ba w/ Patio near EWR· Mins from NYC | $3,924 | $258 | 3 | 2 | 0.34 mi |
LUXE 3BR Stay • Free Parking • Near NYC | $3,437 | $226 | 3 | 2 | 0.36 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