Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.69% first-year return on $127k initial cash invested.
-20.69%
Cash On Cash
1.07%
Cap Rate
0.18
DSCR
$2,209
Rent
-$2,188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$519k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,186
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,209
Total Expenses
$4,397
Mortgage P&I
116%
$2,564
Property Taxes
27%
$590
Home Insurance
8%
$184
HOA
0%
$0
Property Management
15%
$331
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$552
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Unit: 2 Bedrooms 1 Bathroom and kitchenette | $3,598 | $182 | 3 | 1.5 | 0.25 mi |
Unit 1: Beautiful, Newly Built 3BR Apt. | $2,550 | $129 | 3 | 1.5 | 0.26 mi |
Artemis Haven Entire Unit 6 Min From Yale | $2,887 | $146 | 3 | 1 | 0.53 mi |
Elm City Escape | Modern + Cozy | $4,547 | $230 | 3 | 1 | 0.59 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