Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.19% first-year return on $125k initial cash invested.
-14.19%
Cash On Cash
2.62%
Cap Rate
0.44
DSCR
$2,975
Rent
-$1,476
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$95,980
Closing costs
1%
$4,799
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$2,975
Total Expenses
$4,451
Mortgage P&I
81%
$2,404
Property Taxes
15%
$451
Home Insurance
6%
$168
HOA
0%
$0
Property Management
15%
$446
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$744
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Mid-Century Modern Old Town Portsmouth 3bd/2.5 bth | $3,751 | $209 | 3 | 2.5 | 0.56 mi |
Home with Historic Charm! Close to Naval Hospital! | $1,848 | $103 | 3 | 2.5 | 0.12 mi |
Cozy Oasis - Close to Beaches, Downtown, Casino | $3,733 | $208 | 3 | 2.5 | 0.53 mi |
Penny’s Place- 3 Bed/2Bath | $3,123 | $174 | 3 | 2 | 0.4 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