Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.74% first-year return on $199k initial cash invested.
-9.74%
Cash On Cash
4.28%
Cap Rate
0.7
DSCR
$8,647
Rent
-$1,611
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$831k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$166k
Closing costs
1%
$8,311
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$8,647
Total Expenses
$10,258
Mortgage P&I
49%
$4,231
Property Taxes
16%
$1,369
Home Insurance
6%
$507
HOA
0%
$0
Property Management
15%
$1,297
CapEx
4%
$346
Vacancy
0%
$0
Maintenance
4%
$346
Other
25%
$2,162
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
New and Luxury 4BD 3BA/APT in Hoboken 15min to NYC | $9,208 | $473 | 4 | 3 | 0.25 mi |
Modern 4BED 3BA Gem in Hoboken 15 min to New York | $9,519 | $489 | 4 | 3 | 0.25 mi |
“TimeSquare” - 20 min - Huge Home 2000 SQFT | $7,806 | $401 | 4 | 3 | 0.33 mi |
4BR 3BA duplex near NYC+game room+free parking | $10,006 | $514 | 4 | 3 | 0.36 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