Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.85% first-year return on $160k initial cash invested.
-21.85%
Cash On Cash
0.86%
Cap Rate
0.15
DSCR
$2,482
Rent
-$2,910
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,753
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,482
Total Expenses
$5,392
Mortgage P&I
133%
$3,297
Property Taxes
27%
$662
Home Insurance
10%
$243
HOA
0%
$0
Property Management
15%
$372
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$620
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Impeccably Restored and Appointed Row-house | $3,620 | $175 | 3 | 2 | 0.42 mi |
No-stairs - Chestnut Hill 2 BR/2 Bath | $4,137 | $200 | 2 | 2 | 0.6 mi |
Patio/ Grill / Chestnut Hill / 2 BR/ 1.5 BA | $4,095 | $198 | 2 | 1.5 | 0.6 mi |
Cheerful Chestnut Hill 2 BR/1.5 BA/Private Deck | $4,157 | $201 | 2 | 1.5 | 0.61 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