Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.11% first-year return on $195k initial cash invested.
-24.11%
Cash On Cash
0.54%
Cap Rate
0.09
DSCR
$2,572
Rent
-$3,927
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$845k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$169k
Closing costs
1%
$8,450
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,572
Total Expenses
$6,499
Mortgage P&I
164%
$4,206
Property Taxes
21%
$535
Home Insurance
12%
$296
HOA
9%
$227
Property Management
15%
$386
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$643
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Wmsburg 4BR condo pair sleeps 12 minutes from park | $3,547 | $507 | 4 | 4 | 1.75 mi |
Spacious Williamsburg 4 bedroom! | $3,127 | $447 | 4 | 4 | 1.82 mi |
Spacious, 4 Bedroom Family Suite in Williamsburg! | $2,833 | $405 | 4 | 4 | 1.88 mi |
Awesome W'burg 4BDR near Busch Gardens. Sleeps 12 | $2,574 | $368 | 4 | 4 | 1.75 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