Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.36% first-year return on $58,950 initial cash invested.
-2.36%
Cash On Cash
5.99%
Cap Rate
0.97
DSCR
$2,242
Rent
-$116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,950
Downpayment
20%
$39,000
Closing costs
1%
$1,950
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,242
Total Expenses
$2,358
Mortgage P&I
45%
$1,000
Property Taxes
9%
$212
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$336
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$560
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy and peaceful home | $2,817 | $157 | 3 | 2 | 2.46 mi |
Beautiful Private 3 Bedroom Home | $2,477 | $138 | 3 | 2 | 1.49 mi |
Albany’s Best Kept Secret | $2,189 | $122 | 3 | 2 | 3.28 mi |
Relaxing Urban Gem | $1,902 | $106 | 3 | 1.5 | 0.89 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