Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.33% first-year return on $123k initial cash invested.
-10.33%
Cash On Cash
3.79%
Cap Rate
0.64
DSCR
$4,270
Rent
-$1,059
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,998
Closing costs
1%
$5,000
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,270
Total Expenses
$5,329
Mortgage P&I
58%
$2,468
Property Taxes
15%
$636
Home Insurance
4%
$175
HOA
0%
$0
Property Management
15%
$640
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,068
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious 3BR/2BA w/ King Bed Near Transit & Park | $5,119 | $255 | 3 | 2 | 0.38 mi |
Modern 3BR w/ King • Near Park | $4,818 | $240 | 3 | 2 | 0.57 mi |
NYC Escapade Perfect Getaway! | $5,521 | $275 | 3 | 1 | 0.29 mi |
New 3 Bdrm 2 Bthrm by Airport NJPAC American Dream | $4,296 | $214 | 3 | 2 | 0.04 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