Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.48% first-year return on $140k initial cash invested.
-11.48%
Cash On Cash
3.37%
Cap Rate
0.57
DSCR
$4,160
Rent
-$1,334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$110k
Closing costs
1%
$5,500
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,160
Total Expenses
$5,494
Mortgage P&I
65%
$2,714
Property Taxes
14%
$592
Home Insurance
5%
$192
HOA
0%
$0
Property Management
15%
$624
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,040
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
An Urban Paradise near ALL - The Entire Home | $4,379 | $313 | 4 | 3 | 0.64 mi |
FIFA 26 Lux Escape~Sleeps 10+ Easy Access to NJ/NY | $4,911 | $351 | 4 | 2 | 0.23 mi |
Spacious Oasis - 20 min to NYC/FIFA | $4,239 | $303 | 4 | 2 | 0.3 mi |
4BR Newark Stay w/ Parking And Fast Wi-Fi | $4,211 | $301 | 4 | 2 | 0.46 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