Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.7% first-year return on $106k initial cash invested.
-2.7%
Cash On Cash
5.66%
Cap Rate
0.97
DSCR
$4,474
Rent
-$239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$421k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,120
Closing costs
1%
$4,206
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,474
Total Expenses
$4,713
Mortgage P&I
46%
$2,045
Property Taxes
8%
$374
Home Insurance
3%
$147
HOA
0%
$0
Property Management
15%
$671
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,118
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Central Location, 3 Bedroom Luxury Townhouse | $4,924 | $228 | 3 | 2.5 | 0.39 mi |
Charming home Centrally located in Worcester | $5,097 | $236 | 3 | 2.5 | 0.41 mi |
Amazing Location, 3 BR KING SUITE, Private Garage | $4,989 | $231 | 3 | 2.5 | 0.49 mi |
Warm & Comfortable 2BR | 1st FLR | Shrewsbury St | $3,067 | $142 | 2 | 1 | 0.29 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