Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.86% first-year return on $102k initial cash invested.
-9.86%
Cash On Cash
4.01%
Cap Rate
0.66
DSCR
$4,070
Rent
-$838
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,000
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,070
Total Expenses
$4,908
Mortgage P&I
49%
$2,012
Property Taxes
4%
$152
Home Insurance
3%
$140
HOA
16%
$650
Property Management
15%
$610
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,018
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Serenity & Spacious Living - Convenient & Comfy! | $3,481 | $194 | 3 | 2 | 1.85 mi |
Family Gem in Pelham-3BR Comfort & Location-1LEVEL | $3,643 | $203 | 3 | 2 | 2.38 mi |
Beautiful spacious flat. 3bd/2bth Backyard Oasis! | $4,953 | $276 | 3 | 2 | 3.28 mi |
The JK Rowling House *Dogs Welcome* | $3,625 | $202 | 3 | 2 | 3.36 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