Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.75% first-year return on $125k initial cash invested.
-8.75%
Cash On Cash
4%
Cap Rate
0.68
DSCR
$4,240
Rent
-$915
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$483k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$96,660
Closing costs
1%
$4,833
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,240
Total Expenses
$5,155
Mortgage P&I
56%
$2,354
Property Taxes
14%
$593
Home Insurance
4%
$172
HOA
0%
$0
Property Management
15%
$636
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,060
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Huge Family Home; Centrally Located in the Capital Region!!! | $6,994 | $365 | 4 | 3 | 0.54 mi |
Charming home in a beautiful, quiet, and safe area | $2,951 | $154 | 4 | 2.5 | 2.22 mi |
Entire house, airport (6 mins) | $2,894 | $151 | 3 | 2.5 | 3.06 mi |
Furnished Spacious Home | Airport | Niskayuna | $3,047 | $159 | 3 | 2 | 0.53 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