Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.12% first-year return on $138k initial cash invested.
-14.12%
Cash On Cash
2.67%
Cap Rate
0.46
DSCR
$4,617
Rent
-$1,626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$544k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$109k
Closing costs
1%
$5,438
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,617
Total Expenses
$6,243
Mortgage P&I
57%
$2,652
Property Taxes
24%
$1,104
Home Insurance
4%
$192
HOA
2%
$78
Property Management
15%
$693
CapEx
4%
$185
Vacancy
0%
$0
Maintenance
4%
$185
Other
25%
$1,154
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
VIctorian House|Sleeps 10|Fenced|4BR|Full Kitchen | $4,952 | $243 | 4 | 2.5 | 1.23 mi |
Spacious home a mile away from York expo center. | $3,200 | $157 | 4 | 2 | 1.86 mi |
Historic 5-bedroom house with 4 car garage | $5,991 | $294 | 5 | 2.5 | 1.47 mi |
Close to hospital, Expo Center, York College | $4,993 | $245 | 5 | 2 | 1.45 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