Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.7% first-year return on $117k initial cash invested.
-14.7%
Cash On Cash
2.57%
Cap Rate
0.44
DSCR
$3,148
Rent
-$1,430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,000
Closing costs
1%
$4,700
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,148
Total Expenses
$4,578
Mortgage P&I
73%
$2,310
Property Taxes
19%
$593
Home Insurance
5%
$164
HOA
0%
$0
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$787
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Elegant 3 bedroom 2 bth 5 mins to Yale | $2,753 | $146 | 3 | 2 | 0.55 mi |
Bright & Spacious 2-Story Home | $4,356 | $231 | 3 | 1.5 | 0.19 mi |
Historic New Haven Home | $4,281 | $227 | 3 | 1.5 | 0.34 mi |
Family Friendly Duplex Near Yale w/ A King Bed | $2,188 | $116 | 3 | 1 | 0.52 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