Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.7% first-year return on $159k initial cash invested.
-17.7%
Cash On Cash
2.38%
Cap Rate
0.39
DSCR
$4,151
Rent
-$2,342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$140k
Closing costs
1%
$6,990
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$4,151
Total Expenses
$6,493
Mortgage P&I
86%
$3,561
Property Taxes
17%
$694
Home Insurance
6%
$245
HOA
0%
$0
Property Management
15%
$623
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,038
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern Chic 2B2B Backyard MTR * 20 min to NYC | $7,703 | $378 | 2 | 2 | 0.44 mi |
Beautiful 2 bed 2 bath duplex apartmentt | $3,831 | $188 | 2 | 2 | 0.54 mi |
gorgeous duplex 2 bedroom 2 bathroom flat | $3,913 | $192 | 2 | 2 | 0.58 mi |
Stylish 2 BD Apt-18 mins from NYC-Steps away Bus stop, Restaurants, Groceries | $4,871 | $239 | 2 | 1.5 | 0.69 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