Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.04% first-year return on $96,750 initial cash invested.
-14.04%
Cash On Cash
2.5%
Cap Rate
0.43
DSCR
$2,132
Rent
-$1,132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,750
Downpayment
20%
$75,000
Closing costs
1%
$3,750
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,132
Total Expenses
$3,264
Mortgage P&I
86%
$1,827
Property Taxes
13%
$283
Home Insurance
6%
$131
HOA
0%
$0
Property Management
15%
$320
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$533
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
King Landing Pad | $1,927 | $99 | 3 | 1.5 | 1.29 mi |
Kort - welsh rd | $2,628 | $135 | 3 | 1 | 0.56 mi |
Comfy home 4 any occasion! | $3,757 | $193 | 3 | 1 | 2.09 mi |
NE Phila 2bd 2bth | Free Prkn | $2,063 | $106 | 2 | 2 | 1.04 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