Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.11% first-year return on $358k initial cash invested.
-31.11%
Cash On Cash
-0.53%
Cap Rate
-0.08
DSCR
$3,101
Rent
-$9,280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1590k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$358k
Downpayment
20%
$318k
Closing costs
1%
$15,900
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$3,101
Total Expenses
$12,381
Mortgage P&I
272%
$8,449
Property Taxes
33%
$1,015
Home Insurance
18%
$556
HOA
28%
$873
Property Management
15%
$465
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$775
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Family Friendly Villa w Pool | $7,716 | $302 | 4 | 2 | 2.09 mi |
Spacious Accommodation in Flushing, Queens | $5,442 | $213 | 3 | 2 | 0.9 mi |
Solid House 4BD 2BA In-Unit Laundry NYC | $5,723 | $224 | 4 | 2 | 0.33 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