Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.97% first-year return on $75,750 initial cash invested.
-8.97%
Cash On Cash
4.01%
Cap Rate
0.67
DSCR
$2,738
Rent
-$566
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,750
Downpayment
20%
$55,000
Closing costs
1%
$2,750
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,738
Total Expenses
$3,304
Mortgage P&I
50%
$1,376
Property Taxes
19%
$517
Home Insurance
4%
$96
HOA
0%
$0
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$684
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Direct waterfront! | $5,042 | $296 | 3 | 1 | 0.13 mi |
Cozy 3 bedroom minutes from Yale and the beach | $3,049 | $179 | 3 | 1 | 0.48 mi |
3 BR Apartment in West Haven near UNH, Yale | $3,918 | $230 | 3 | 1 | 0.59 mi |
Cozy Fall Getaway, Dog Friendly | $2,811 | $165 | 3 | 1 | 0.64 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