Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.09% first-year return on $69,513 initial cash invested.
-0.09%
Cash On Cash
6.33%
Cap Rate
1.1
DSCR
$3,064
Rent
-$5
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,513
Downpayment
20%
$49,060
Closing costs
1%
$2,453
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,064
Total Expenses
$3,069
Mortgage P&I
38%
$1,175
Property Taxes
11%
$334
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$460
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$766
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Premier Modern North Side | $2,847 | $180 | 3 | 2 | 1.04 mi |
Your Cozy Home in Pittsburgh w/King Bed/Parking | $3,163 | $200 | 3 | 2 | 1.09 mi |
Splendid Summer Hill Home Away From Home | $1,724 | $109 | 3 | 2 | 1.14 mi |
Hot Tub W/ 3 Beds 2 Bath Games & Huge Backyard | $4,286 | $271 | 3 | 2 | 1.36 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