Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.15% first-year return on $106k initial cash invested.
-7.15%
Cash On Cash
4.34%
Cap Rate
0.74
DSCR
$3,709
Rent
-$633
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$78,280
Closing costs
1%
$3,914
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,709
Total Expenses
$4,342
Mortgage P&I
51%
$1,900
Property Taxes
14%
$523
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$556
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$927
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy Home in Historic Harrisburg | $3,141 | $175 | 4 | 2 | 1.81 mi |
5 Mi to Downtown Harrisburg - Family Home! | $4,325 | $241 | 4 | 2 | 1.83 mi |
WeWelcome you to our Modern Midtown Home | $3,769 | $210 | 4 | 2 | 2.07 mi |
Luxury 3BR/3BA w Home Theatre/ 15 mins Hershey/ 10 | $3,966 | $221 | 3 | 3.5 | 1.86 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