Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.79% first-year return on $132k initial cash invested.
-4.79%
Cash On Cash
5.23%
Cap Rate
0.89
DSCR
$5,994
Rent
-$529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$516k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$103k
Closing costs
1%
$5,162
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$5,994
Total Expenses
$6,523
Mortgage P&I
42%
$2,537
Property Taxes
16%
$929
Home Insurance
3%
$180
HOA
0%
$0
Property Management
15%
$899
CapEx
4%
$240
Vacancy
0%
$0
Maintenance
4%
$240
Other
25%
$1,498
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Casa Serene | Waterfront Views | $4,390 | $283 | 4 | 3 | 0.37 mi |
Entire home in New Haven, CT | $5,507 | $355 | 4 | 2 | 0.16 mi |
Spacious Cottage w/ Waterview | $8,315 | $536 | 4 | 2 | 0.31 mi |
East Haven Beach House | $4,933 | $318 | 4 | 2 | 0.64 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