Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.86% first-year return on $93,159 initial cash invested.
-7.86%
Cash On Cash
4.19%
Cap Rate
0.72
DSCR
$3,070
Rent
-$610
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,159
Downpayment
20%
$71,580
Closing costs
1%
$3,579
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,070
Total Expenses
$3,680
Mortgage P&I
57%
$1,737
Property Taxes
11%
$343
Home Insurance
4%
$126
HOA
0%
$0
Property Management
15%
$460
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$768
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Serene cozy centrally located Lehigh Valley Oasis | $3,314 | $227 | 3 | 2 | 1.19 mi |
Beautiful home in Historic, Downtown Bethlehem | $2,716 | $186 | 3 | 1.5 | 1.24 mi |
Bethlehem Bliss: 10min walk to Historic Bethlehem! | $3,212 | $220 | 3 | 1.5 | 1.3 mi |
Charming Home in Bethlehem | $2,351 | $161 | 3 | 1.5 | 1.76 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