Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.48% first-year return on $386k initial cash invested.
-21.48%
Cash On Cash
1.48%
Cap Rate
0.25
DSCR
$6,728
Rent
-$6,899
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1750k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$386k
Downpayment
20%
$350k
Closing costs
1%
$17,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,728
Total Expenses
$13,627
Mortgage P&I
131%
$8,784
Property Taxes
15%
$1,002
Home Insurance
9%
$612
HOA
0%
$0
Property Management
15%
$1,009
CapEx
4%
$269
Vacancy
0%
$0
Maintenance
4%
$269
Other
25%
$1,682
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Apartment in Jersey City w/ Private Parking! | $3,934 | $199 | 3 | 2 | 0.15 mi |
Luxury Entire Home 1 in Jersey city | $5,022 | $254 | 3 | 2 | 0.34 mi |
Luxurious 3br 2 bath 20 mins to NYC 20 mins to EWR | $5,397 | $273 | 3 | 2 | 0.55 mi |
Historic Home with Backyard & Parking | $7,473 | $378 | 3 | 3 | 0.6 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