Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.75% first-year return on $171k initial cash invested.
-9.75%
Cash On Cash
4.21%
Cap Rate
0.69
DSCR
$5,903
Rent
-$1,391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$730k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,295
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,903
Total Expenses
$7,294
Mortgage P&I
63%
$3,717
Property Taxes
8%
$490
Home Insurance
4%
$254
HOA
0%
$0
Property Management
15%
$885
CapEx
4%
$236
Vacancy
0%
$0
Maintenance
4%
$236
Other
25%
$1,476
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Best Views of NYC, 20 Min Away (Entire 3 Bed Unit) | $2,867 | $145 | 3 | 2 | 0.33 mi |
Best Views of NYC, 20 Min Away | $3,064 | $155 | 3 | 2 | 0.38 mi |
Charming 3-bedroom apartment with AC, WiFi in delightful Jersey City | $5,022 | $254 | 3 | 2 | 0.45 mi |
Urban Nest | $4,666 | $236 | 3 | 2 | 0.56 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