Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.73% first-year return on $146k initial cash invested.
-20.73%
Cash On Cash
1.49%
Cap Rate
0.25
DSCR
$2,664
Rent
-$2,515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$636k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$127k
Closing costs
1%
$6,361
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$2,664
Total Expenses
$5,179
Mortgage P&I
120%
$3,197
Property Taxes
18%
$482
Home Insurance
8%
$220
HOA
0%
$0
Property Management
15%
$400
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$666
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy 2BR Brick Haven! Near light rail! 35m to NYC | $3,535 | $149 | 2 | 1 | 0.52 mi |
The Captain's Corner 20 min from FIFA World Cup | $3,986 | $168 | 2 | 1 | 0.53 mi |
Modern 2BR | Free Parking | NYC 30m | EWR 15m | $3,013 | $127 | 2 | 1.5 | 0.41 mi |
Modern 2BR, Easy Access to NYC | $2,491 | $105 | 2 | 1 | 0.19 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