Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.71% first-year return on $326k initial cash invested.
-30.71%
Cash On Cash
-0.26%
Cap Rate
-0.04
DSCR
$1,507
Rent
-$8,356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,507 income − $9,863 expenses = $8,356 out of pocket
Investment Breakdown
|
Purchase Price
$1555k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$326k
Downpayment
20%
$311k
Closing costs
1%
$15,547
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$1,507
Total Expenses
$9,863
Mortgage P&I
528%
$7,964
Property Taxes
42%
$632
Home Insurance
36%
$544
HOA
0%
$0
Property Management
15%
$226
CapEx
4%
$60
Vacancy
0%
$0
Maintenance
4%
$60
Other
25%
$377
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Classy 2BR/1,5BA Boutique at Flushing! | $3,309 | $170 | 2 | 2 | 0.07 mi |
Amazing Location - Flushing, NY - Room | $2,959 | $152 | 2 | 1 | 0.27 mi |
Downtown Flushing, 3 minutes walk to the metro station.Clean & Cozy 2BR, Quiet Environment, Large Balcony. 4C | $2,511 | $129 | 2 | 1 | 0.39 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