Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.91% first-year return on $211k initial cash invested.
-16.91%
Cash On Cash
2.54%
Cap Rate
0.42
DSCR
$6,062
Rent
-$2,966
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$917k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$183k
Closing costs
1%
$9,167
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,062
Total Expenses
$9,028
Mortgage P&I
77%
$4,667
Property Taxes
17%
$1,032
Home Insurance
7%
$420
HOA
0%
$0
Property Management
15%
$909
CapEx
4%
$242
Vacancy
0%
$0
Maintenance
4%
$242
Other
25%
$1,516
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Jersey city 4 Car Parking Duplex 20 min to NYC 1 | $6,094 | $318 | 3 | 2 | 0.11 mi |
Beautiful & Cozy 3BR | Close to NYC Adventures | $5,730 | $299 | 3 | 2 | 0.32 mi |
Modern 3 Bed Apt w/ Free Garage Parking, Near NYC | $7,167 | $374 | 3 | 2 | 0.42 mi |
Spacious 3Bed Retreat w/ Parking & Easy NYC Access | $7,071 | $369 | 3 | 2 | 0.47 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