Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.91% first-year return on $108k initial cash invested.
-13.91%
Cash On Cash
2.42%
Cap Rate
0.42
DSCR
$3,086
Rent
-$1,252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$79,980
Closing costs
1%
$3,999
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,086
Total Expenses
$4,338
Mortgage P&I
63%
$1,934
Property Taxes
25%
$783
Home Insurance
5%
$140
HOA
0%
$0
Property Management
15%
$463
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$772
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious Home Reading PA | $2,549 | $147 | 4 | 2 | 1.49 mi |
Family Home Built For 6 | $2,358 | $136 | 4 | 2 | 2.02 mi |
Cozy family apartment | $2,757 | $159 | 4 | 1 | 1.59 mi |
Luxurorious Townhome In Reading | $3,988 | $230 | 3 | 2.5 | 1.14 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