Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.67% first-year return on $113k initial cash invested.
-3.67%
Cash On Cash
5.35%
Cap Rate
0.92
DSCR
$4,386
Rent
-$346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$85,000
Closing costs
1%
$4,250
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$4,386
Total Expenses
$4,732
Mortgage P&I
47%
$2,067
Property Taxes
9%
$412
Home Insurance
3%
$149
HOA
0%
$0
Property Management
15%
$658
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,096
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4bd/2ba Apartment in Worcester | $2,670 | $154 | 4 | 2 | 0.99 mi |
Classic New England Cape Cod House | $4,317 | $249 | 4 | 2 | 1.48 mi |
Updated clean 4 BR/2 BA- Quiet Burncoat Area | $3,173 | $183 | 4 | 2 | 1.59 mi |
Single Family Home Worcester | $5,999 | $346 | 4 | 2.5 | 0.49 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