Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.44% first-year return on $97,065 initial cash invested.
-7.44%
Cash On Cash
4.64%
Cap Rate
0.76
DSCR
$3,507
Rent
-$602
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,065
Downpayment
20%
$75,300
Closing costs
1%
$3,765
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,507
Total Expenses
$4,109
Mortgage P&I
55%
$1,917
Property Taxes
9%
$299
Home Insurance
6%
$210
HOA
0%
$0
Property Management
15%
$526
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$877
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Jersey City Vacation Rental ~ 8 Mi to NYC! | $2,117 | $116 | 3 | 1.5 | 0.12 mi |
3 bedroom 2 bath 25 Min to NYC! Cozy place to stay | $4,398 | $241 | 3 | 2 | 0.61 mi |
Builtin2021 Cozy+Comfy 3BR/2.5BA, Kitchen, WashDry | $4,873 | $267 | 3 | 2 | 0.46 mi |
Modern Sunny 3 bed 2 bath, 15 mins to downtown NYC | $5,238 | $287 | 3 | 2 | 0.53 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