Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.93% first-year return on $92,550 initial cash invested.
-4.93%
Cash On Cash
5.15%
Cap Rate
0.87
DSCR
$3,541
Rent
-$380
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,550
Downpayment
20%
$71,000
Closing costs
1%
$3,550
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,541
Total Expenses
$3,921
Mortgage P&I
50%
$1,763
Property Taxes
9%
$334
Home Insurance
4%
$124
HOA
0%
$0
Property Management
15%
$531
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$885
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern 4 bedroom house with 3 outdoor spaces. | $3,545 | $188 | 4 | 3 | 0.33 mi |
Beautiful and Historic 4BR Home. | $3,489 | $185 | 4 | 3 | 0.38 mi |
Manayunk Artist Home (Entire Home) | $5,243 | $278 | 3 | 1 | 0.54 mi |
Philly Townhouse with City View | $8,939 | $474 | 3 | 3 | 0.47 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