Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.19% first-year return on $85,809 initial cash invested.
-10.19%
Cash On Cash
3.66%
Cap Rate
0.61
DSCR
$2,355
Rent
-$729
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,809
Downpayment
20%
$64,580
Closing costs
1%
$3,229
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,355
Total Expenses
$3,084
Mortgage P&I
69%
$1,621
Property Taxes
9%
$212
Home Insurance
5%
$121
HOA
0%
$0
Property Management
15%
$353
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$589
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Sunny & Tranquil Ranch Home, 3-2 Wilm & Philly | $4,600 | $213 | 3 | 2 | 1.19 mi |
The Harvey House Long Stay. Cozy Cottage! | $2,073 | $96 | 2 | 1 | 0.75 mi |
Bellefonte Cottage | $3,542 | $164 | 3 | 1 | 1.94 mi |
Cheerful three bedroom townhouse. | $2,807 | $130 | 3 | 1 | 1.21 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