Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.57% first-year return on $66,090 initial cash invested.
-6.57%
Cash On Cash
4.71%
Cap Rate
0.78
DSCR
$2,549
Rent
-$362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,090
Downpayment
20%
$45,800
Closing costs
1%
$2,290
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,549
Total Expenses
$2,911
Mortgage P&I
45%
$1,158
Property Taxes
18%
$450
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$382
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$637
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Newly Renovated- Safe Area-Near UB & Niagara Falls | $2,793 | $164 | 3 | 1 | 0.46 mi |
Polished & Modern Space in Amherst | $3,236 | $190 | 3 | 2 | 0.52 mi |
Kenmore Oasis | $1,192 | $70 | 3 | 2 | 0.61 mi |
The Englewood BNB | $2,282 | $134 | 3 | 1 | 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