Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.52% first-year return on $115k initial cash invested.
-8.52%
Cash On Cash
4.07%
Cap Rate
0.7
DSCR
$4,493
Rent
-$815
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$432k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$86,480
Closing costs
1%
$4,324
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$4,493
Total Expenses
$5,308
Mortgage P&I
47%
$2,101
Property Taxes
20%
$910
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$674
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,123
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern, kids and dog friendly home in Brighton | $5,604 | $275 | 4 | 2.5 | 0.46 mi |
Cheerful home fully new 2023 in Rochester ny | $2,425 | $119 | 4 | 2 | 0.75 mi |
Life Just Got Better at 12 Corners | $6,868 | $337 | 3 | 2.5 | 0.87 mi |
* Grand, Historic Park Ave Apt Home/ 3BR, 2.5BA * | $5,788 | $284 | 3 | 2.5 | 1.87 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