Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.91% first-year return on $95,922 initial cash invested.
-16.91%
Cash On Cash
2.48%
Cap Rate
0.42
DSCR
$3,319
Rent
-$1,352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$428k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,922
Downpayment
20%
$85,640
Closing costs
1%
$4,282
Rehab
0%
$0
Furnishing
1%
$6,000
Cashflow
Total Income
$3,319
Total Expenses
$4,671
Mortgage P&I
63%
$2,105
Property Taxes
25%
$841
Home Insurance
4%
$131
HOA
0%
$0
Property Management
15%
$498
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$830
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy East Rock apartment | $3,701 | $169 | 1 | 2 | 0.26 mi |
On the Park: 3 RM Apt. w/kit. in historic house | $3,657 | $167 | 1 | 1 | 0.44 mi |
Beautiful Apt in East Rock, 1 mile from Yale | $5,081 | $232 | 1 | 1 | 0.68 mi |
Stylish 1 Bed East Rock Retreat! | $2,759 | $126 | 1 | 1 | 0.68 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