Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.18% first-year return on $611k initial cash invested.
-25.18%
Cash On Cash
0.67%
Cap Rate
0.11
DSCR
$8,801
Rent
-$12,820
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2795k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$611k
Downpayment
20%
$559k
Closing costs
1%
$27,946
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$8,801
Total Expenses
$21,621
Mortgage P&I
159%
$14,027
Property Taxes
27%
$2,372
Home Insurance
11%
$998
HOA
0%
$0
Property Management
15%
$1,320
CapEx
4%
$352
Vacancy
0%
$0
Maintenance
4%
$352
Other
25%
$2,200
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Riverhouse Browstone with Terrace- Circa 1872 | $9,632 | $406 | 4 | 3 | 0.08 mi |
Modern Reno 3BR | Parking | 10m to Grove St | $6,714 | $283 | 3 | 2.5 | 0.64 mi |
Spacious 3br 2 ba historical dtwn townhouse wPatio | $8,778 | $370 | 3 | 2 | 0.67 mi |
Historic Townhouse-14 min to WTC | $8,968 | $378 | 3 | 2 | 0.59 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