Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.15% first-year return on $86,178 initial cash invested.
-16.15%
Cash On Cash
2.59%
Cap Rate
0.44
DSCR
$2,639
Rent
-$1,160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$382k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,178
Downpayment
20%
$76,360
Closing costs
1%
$3,818
Rehab
0%
$0
Furnishing
2%
$6,000
Cashflow
Total Income
$2,639
Total Expenses
$3,799
Mortgage P&I
71%
$1,878
Property Taxes
20%
$519
Home Insurance
5%
$134
HOA
0%
$0
Property Management
15%
$396
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$660
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Square • Near PATH Monthly Stay | $2,236 | $98 | 1 | 1 | 0.08 mi |
McGinley Square Flat (Near Train To NYC) | $3,331 | $146 | 1 | 1 | 0.15 mi |
City Oasis - Close to NYC | $3,285 | $144 | 1 | 1 | 0.2 mi |
Bright cool 1BR w/ optional parking | $2,715 | $119 | 1 | 1 | 0.32 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