This property looks like a bad Airbnb investment with a projected -14.05% first-year return on $87,195 initial cash invested.
-14.05%
Cash On Cash
2.81%
Cap Rate
0.45
DSCR
$2,045
Rent
-$1,021
Cashflow
Cash Flow
$2,045 income − $3,066 expenses = $1,021 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,195
Downpayment
20%
$65,900
Closing costs
1%
$3,295
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,045
Total Expenses
$3,066
Mortgage P&I
84%
$1,710
Property Taxes
13%
$259
Home Insurance
6%
$115
HOA
0%
$0
Property Management
15%
$307
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$511
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious 3-Bedroom Home Near Penn State | $1,252 | $196 | 3 | 3.5 | 0.3 mi |
PSU-Home away from home (2.4 miles from Gate A). | $3,520 | $551 | 3 | 2 | 0.31 mi |
7 min From Penn state | $3,545 | $555 | 3 | 2 | 0.35 mi |
Projection Charts
Investment Value YoY