Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.41% first-year return on $65,649 initial cash invested.
-9.41%
Cash On Cash
4.26%
Cap Rate
0.65
DSCR
$2,084
Rent
-$515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,084 income − $2,599 expenses = $515 out of pocket
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,649
Downpayment
20%
$45,380
Closing costs
1%
$2,269
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,084
Total Expenses
$2,599
Mortgage P&I
59%
$1,238
Property Taxes
6%
$132
Home Insurance
4%
$80
HOA
7%
$149
Property Management
15%
$313
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$521
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxury Getaway Near PA's National Parks | $1,962 | $150 | 3 | 2 | 0.09 mi |
COZY 3BR HOUSE IN TOBYHANNA POCONOS | $3,178 | $243 | 3 | 2 | 0.11 mi |
Pocono Vacation House on Top of the Mountain | $2,982 | $228 | 3 | 2 | 0.14 mi |
Poconos Getaway | $2,577 | $197 | 3 | 2 | 0.18 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