Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.36% first-year return on $85,605 initial cash invested.
-21.36%
Cash On Cash
1.01%
Cap Rate
0.17
DSCR
$2,186
Rent
-$1,524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$351k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,605
Downpayment
20%
$70,100
Closing costs
1%
$3,505
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$2,186
Total Expenses
$3,710
Mortgage P&I
79%
$1,733
Property Taxes
37%
$806
Home Insurance
6%
$123
HOA
0%
$0
Property Management
15%
$328
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$546
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern In-Law Apartment | $891 | $61 | 2 | 1 | 2.56 mi |
Country Home - Short & Long-term | $2,307 | $158 | 3 | 2.5 | 2.69 mi |
Charming 3-bedroom lakeside reservoir house in serene Hamden near Yale. | $4,541 | $311 | 3 | 2.5 | 3.12 mi |
Large Private Studio + Entrance + Bath | $2,292 | $157 | 1 | 1 | 2.1 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