Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.05% first-year return on $93,390 initial cash invested.
-3.05%
Cash On Cash
5.67%
Cap Rate
0.96
DSCR
$4,040
Rent
-$237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,390
Downpayment
20%
$71,800
Closing costs
1%
$3,590
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,040
Total Expenses
$4,277
Mortgage P&I
44%
$1,770
Property Taxes
11%
$441
Home Insurance
3%
$126
HOA
0%
$0
Property Management
15%
$606
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,010
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Club Divot - A Modern Farm Style Home with Pool | $6,106 | $365 | 3 | 2.5 | 5.45 mi |
Olga’s house | $3,697 | $221 | 3 | 2 | 2.23 mi |
Cozy getaway in the Pine Barrens | $3,011 | $180 | 2 | 1 | 3.89 mi |
Relax, Unwind, and Enjoy Your Stay at Our All-Season RV Escape | $3,095 | $185 | 2 | 1 | 4.4 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