Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.44% first-year return on $91,179 initial cash invested.
-8.44%
Cash On Cash
3.97%
Cap Rate
0.67
DSCR
$3,206
Rent
-$641
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,179
Downpayment
20%
$63,980
Closing costs
1%
$3,199
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$3,206
Total Expenses
$3,847
Mortgage P&I
49%
$1,572
Property Taxes
19%
$624
Home Insurance
3%
$112
HOA
0%
$0
Property Management
15%
$481
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$802
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Queen Anne: Your Yale/New Haven Getaway | $5,731 | $314 | 4 | 2 | 1.77 mi |
The Chapel Inn | $4,745 | $260 | 4 | 2 | 1.8 mi |
B2-2 Gorgeous-Shiny 4 BR-2 FULL BATH | $4,106 | $225 | 4 | 2 | 1.9 mi |
McAngel Haven: 5 mins from Yale | $5,621 | $308 | 4 | 3 | 1.21 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