Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.99% first-year return on $124k initial cash invested.
-13.99%
Cash On Cash
2.69%
Cap Rate
0.45
DSCR
$3,002
Rent
-$1,445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,002 income − $4,447 expenses = $1,445 out of pocket
Investment Breakdown
|
Purchase Price
$476k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$95,180
Closing costs
1%
$4,759
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,002
Total Expenses
$4,447
Mortgage P&I
80%
$2,390
Property Taxes
15%
$450
Home Insurance
6%
$167
HOA
0%
$0
Property Management
15%
$450
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$750
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Hatboro Retreat: Steps From Shopping & Dining! | $3,078 | $184 | 2 | 1 | 2.62 mi |
Private two bedroom oasis in Richboro. | $1,823 | $109 | 2 | 1 | 2.76 mi |
Bucks County Farm Emus, Mini Pig, Goats, Fish Pond | $4,299 | $257 | 2 | 1.5 | 3.38 mi |
Timeless Charm Hideaway, awaits you! | $4,115 | $246 | 2 | 1.5 | 3.52 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