Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.06% first-year return on $83,220 initial cash invested.
-9.06%
Cash On Cash
3.57%
Cap Rate
0.61
DSCR
$2,284
Rent
-$628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,220
Downpayment
20%
$56,400
Closing costs
1%
$2,820
Rehab
0%
$0
Furnishing
9%
$24,000
Cashflow
Total Income
$2,284
Total Expenses
$2,912
Mortgage P&I
60%
$1,375
Property Taxes
15%
$342
Home Insurance
4%
$99
HOA
0%
$0
Property Management
15%
$343
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$571
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
A spacious and beautiful home. | $3,401 | $260 | 4 | 1.5 | 2.47 mi |
Erie Outpost | Home + 1BR In-Law Suite & Backyard | $1,962 | $150 | 4 | 2 | 1.1 mi |
Modern Spacious Home- 4 BR, quiet, center of Erie! | $2,917 | $223 | 4 | 2 | 1.52 mi |
3 bedroom ERIE-sistable home | $1,583 | $121 | 3 | 1 | 2.08 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