Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.46% first-year return on $86,229 initial cash invested.
-2.46%
Cash On Cash
5.72%
Cap Rate
0.98
DSCR
$3,526
Rent
-$177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,229
Downpayment
20%
$64,980
Closing costs
1%
$3,249
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,526
Total Expenses
$3,703
Mortgage P&I
45%
$1,584
Property Taxes
9%
$312
Home Insurance
3%
$114
HOA
0%
$0
Property Management
15%
$529
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$882
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming 3bd near F&M with Movie Theater | $4,249 | $254 | 3 | 1 | 0.61 mi |
Lancaster Charm Meets Modern Elegance- 3 Bedroom | $2,744 | $164 | 3 | 1 | 1.07 mi |
Downtown Lancaster walk to Everything House | $2,593 | $155 | 3 | 1 | 1.21 mi |
Charming Lancaster Townhome Near F&M College | $1,087 | $65 | 3 | 1 | 1.26 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