Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.92% first-year return on $70,500 initial cash invested.
-4.92%
Cash On Cash
5.08%
Cap Rate
0.84
DSCR
$2,326
Rent
-$289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,500
Downpayment
20%
$50,000
Closing costs
1%
$2,500
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,326
Total Expenses
$2,615
Mortgage P&I
54%
$1,255
Property Taxes
6%
$149
Home Insurance
4%
$88
HOA
0%
$6
Property Management
15%
$349
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$582
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Peaceful living just outside of town | $2,989 | $234 | 3 | 2 | 4.87 mi |
Dover Home - 2 Mi to Delaware State University! | $2,632 | $206 | 3 | 1.5 | 4.45 mi |
3BR Dog-Friendly Townouse w/ Grill, Fireplace, AC | $3,130 | $245 | 3 | 2.5 | 4.62 mi |
Modern house in the country | $2,657 | $208 | 4 | 3 | 1.15 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