Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.56% first-year return on $67,350 initial cash invested.
-13.56%
Cash On Cash
2.94%
Cap Rate
0.45
DSCR
$1,532
Rent
-$761
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,532 income − $2,293 expenses = $761 out of pocket
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,350
Downpayment
20%
$47,000
Closing costs
1%
$2,350
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,532
Total Expenses
$2,293
Mortgage P&I
83%
$1,276
Property Taxes
13%
$200
Home Insurance
5%
$82
HOA
0%
$0
Property Management
15%
$230
CapEx
4%
$61
Vacancy
0%
$0
Maintenance
4%
$61
Other
25%
$383
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Blue House | $5,982 | $277 | 3 | 2 | 0.67 mi |
A Wee Bit of Scotland near Harrisburg & Hershey | $4,881 | $226 | 3 | 1 | 0.31 mi |
Quiet Harrisburg home | $2,073 | $96 | 3 | 2 | 0.68 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