Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.31% first-year return on $150k initial cash invested.
-22.31%
Cash On Cash
0.57%
Cap Rate
0.1
DSCR
$3,000
Rent
-$2,789
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$120k
Closing costs
1%
$6,000
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,000
Total Expenses
$5,789
Mortgage P&I
99%
$2,955
Property Taxes
39%
$1,184
Home Insurance
7%
$210
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 |
|---|---|---|---|---|---|
Huge 4BR/2Bath/Free Parking/NYC/ EWR/ MetLife | $4,307 | $295 | 4 | 2 | 0.24 mi |
Lovely 3BDRMS Near NYC, MetLife & American Dream! | $4,322 | $296 | 3 | 2 | 0.47 mi |
Spacious, Stylish + Mins EWR/NYC | $2,759 | $189 | 3 | 2 | 0.48 mi |
Spacious 3BR • Near NYC & EWR | $2,555 | $175 | 3 | 2 | 0.53 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