Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.74% first-year return on $215k initial cash invested.
-19.74%
Cash On Cash
1.96%
Cap Rate
0.31
DSCR
$5,414
Rent
-$3,528
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,414 income − $8,942 expenses = $3,528 out of pocket
Investment Breakdown
|
Purchase Price
$907k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
20%
$181k
Closing costs
1%
$9,072
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,414
Total Expenses
$8,942
Mortgage P&I
89%
$4,792
Property Taxes
23%
$1,232
Home Insurance
6%
$318
HOA
0%
$0
Property Management
15%
$812
CapEx
4%
$217
Vacancy
0%
$0
Maintenance
4%
$217
Other
25%
$1,354
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Relaxing Hudson Valley Getaway- 4BR/Sauna/15 Acres | $6,123 | $491 | 4 | 2 | 0.09 mi |
Upstate Modern Mountain House | $7,857 | $630 | 4 | 2 | 0.24 mi |
Rare opportunity to rent Accord NY cabin with wood stove, expansive property | $2,307 | $185 | 3 | 2 | 0.6 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