Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.53% first-year return on $101k initial cash invested.
-8.53%
Cash On Cash
4.16%
Cap Rate
0.7
DSCR
$3,128
Rent
-$718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,030
Closing costs
1%
$3,952
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,128
Total Expenses
$3,846
Mortgage P&I
63%
$1,963
Property Taxes
7%
$223
Home Insurance
4%
$138
HOA
1%
$21
Property Management
15%
$469
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$782
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Wyndham Kingsgate Resort - 3 bdrm lock off | $3,970 | $251 | 3 | 3 | 1.15 mi |
Spacious 3-bedroom apartment with AC, WiFi in charming Williamsburg | $3,717 | $235 | 3 | 3.5 | 1.15 mi |
2-bedroom Villa in charming Williamsburg with AC, WiFi. Enjoy your stay | $3,622 | $229 | 3 | 2.5 | 1.41 mi |
3-bedroom condo in superb Williamsburg with AC, WiFi, fitness room | $3,986 | $252 | 3 | 2 | 1.03 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