Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.19% first-year return on $72,060 initial cash invested.
-8.19%
Cash On Cash
4.15%
Cap Rate
0.71
DSCR
$2,335
Rent
-$492
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,060
Downpayment
20%
$57,200
Closing costs
1%
$2,860
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$2,335
Total Expenses
$2,827
Mortgage P&I
59%
$1,388
Property Taxes
9%
$219
Home Insurance
4%
$100
HOA
0%
$0
Property Management
15%
$350
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$584
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lovely Linglestown Retreat | $2,370 | $159 | 2 | 1 | 2.78 mi |
Vesta View - Modern, no cleaning fee, by Hershey! | $2,519 | $169 | 2 | 1 | 3.45 mi |
Close to the Christmas magic of Hershey! Private! | $2,414 | $162 | 2 | 1 | 3.47 mi |
Newly renovated beautiful home. | $2,698 | $181 | 3 | 1 | 3.29 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