Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.97% first-year return on $42,967 initial cash invested.
-4.97%
Cash On Cash
5.57%
Cap Rate
0.92
DSCR
$2,480
Rent
-$178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,967
Downpayment
20%
$40,920
Closing costs
1%
$2,046
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$2,480
Total Expenses
$2,658
Mortgage P&I
41%
$1,028
Property Taxes
15%
$368
Home Insurance
3%
$72
HOA
0%
$0
Property Management
15%
$372
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$620
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Entire Condo in Bristol | $2,472 | $129 | 2 | 1.5 | 1.41 mi |
Modern Terryville Cottage w/ Deck & Lake View! | $4,714 | $246 | 2 | 1 | 1.48 mi |
2 Bed Rm Apartment 5min away from Lake Compounce | $1,916 | $100 | 2 | 1 | 1.85 mi |
2 Bedroom Apartment Near Bristol Center | $2,721 | $142 | 2 | 1 | 1.89 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