Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.9% first-year return on $100k initial cash invested.
-11.9%
Cash On Cash
2.89%
Cap Rate
0.49
DSCR
$2,414
Rent
-$996
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$72,820
Closing costs
1%
$3,641
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$2,414
Total Expenses
$3,410
Mortgage P&I
74%
$1,777
Property Taxes
14%
$347
Home Insurance
5%
$126
HOA
0%
$0
Property Management
15%
$362
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$604
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Clean and Comfortable 4 Br Cape Near WNE Campus | $2,267 | $162 | 4 | 2 | 1.21 mi |
Chic & Serene 4 Bed with Wi-Fi & Parking | $3,134 | $224 | 4 | 1 | 2.07 mi |
3bedroom4beds in Springfield Ma. | $2,644 | $189 | 3 | 1.5 | 0.96 mi |
No Cleaning Fee! 3BR, 4 Bds, 1.5 Bath + Pool Table | $3,204 | $229 | 3 | 1.5 | 1.02 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