Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.55% first-year return on $187k initial cash invested.
-25.55%
Cash On Cash
0.49%
Cap Rate
0.08
DSCR
$3,257
Rent
-$3,991
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$835k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$167k
Closing costs
1%
$8,354
Rehab
0%
$0
Furnishing
1%
$12,000
Cashflow
Total Income
$3,257
Total Expenses
$7,248
Mortgage P&I
129%
$4,200
Property Taxes
36%
$1,188
Home Insurance
9%
$297
HOA
0%
$0
Property Management
15%
$489
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$814
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Elm City near Yale | Parking | Gym | Union Station | $5,016 | $266 | 2 | 2 | 0.43 mi |
DTWN I Near Yale I King Bed I Free Parking I Gym | $4,601 | $244 | 2 | 2 | 0.47 mi |
DTWN I Near Yale I King Bed I Free Parking I Gym | $5,224 | $277 | 2 | 2 | 0.5 mi |
Garden Level Suite, Court Street | $6,902 | $366 | 2 | 2 | 0.52 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