Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.5% first-year return on $143k initial cash invested.
-16.5%
Cash On Cash
2.55%
Cap Rate
0.41
DSCR
$4,283
Rent
-$1,962
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$594k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,939
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,283
Total Expenses
$6,245
Mortgage P&I
71%
$3,053
Property Taxes
22%
$928
Home Insurance
5%
$209
HOA
0%
$0
Property Management
15%
$642
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,071
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Walking distance to Yale and Downtown | $4,657 | $264 | 3 | 2.5 | 2.08 mi |
Elegant 3 bedroom 2 bth 5 mins to Yale | $2,576 | $146 | 3 | 2 | 1.28 mi |
B2-1 Specious & HOMEY-3 BR-2 BathR- Central AC. | $3,228 | $183 | 3 | 2 | 1.39 mi |
Red Cross Haven | $3,564 | $202 | 2 | 3 | 0.87 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