Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.97% first-year return on $118k initial cash invested.
-3.97%
Cash On Cash
5.34%
Cap Rate
0.92
DSCR
$4,840
Rent
-$389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$474k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$94,800
Closing costs
1%
$4,740
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,840
Total Expenses
$5,229
Mortgage P&I
48%
$2,305
Property Taxes
9%
$434
Home Insurance
3%
$166
HOA
0%
$0
Property Management
15%
$726
CapEx
4%
$194
Vacancy
0%
$0
Maintenance
4%
$194
Other
25%
$1,210
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Large Private Yard: Grand Worcester Getaway | $8,393 | $378 | 3 | 2 | 0.27 mi |
Cheerful 3-BR 2-full BR home close to Downtown | $6,328 | $285 | 3 | 2 | 1.54 mi |
Cheerful 3BD 2BR house close to WPI & Palladium | $6,839 | $308 | 3 | 2 | 1.6 mi |
Spacious 3BR, 2.5Bath Walking Distance to Downtown | $5,995 | $270 | 3 | 2.5 | 1.83 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