Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.09% first-year return on $92,040 initial cash invested.
-10.09%
Cash On Cash
3.51%
Cap Rate
0.58
DSCR
$2,381
Rent
-$774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$324k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,040
Downpayment
20%
$64,800
Closing costs
1%
$3,240
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$2,381
Total Expenses
$3,155
Mortgage P&I
68%
$1,628
Property Taxes
11%
$272
Home Insurance
5%
$113
HOA
0%
$0
Property Management
15%
$357
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$595
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Clean and Comfortable 4 Br Cape Near WNE Campus | $2,141 | $160 | 4 | 2 | 2.03 mi |
Chic & Serene 4 Bed with Wi-Fi & Parking | $3,092 | $231 | 4 | 1 | 1.8 mi |
3bedroom4beds in Springfield Ma. | $2,516 | $188 | 3 | 1.5 | 0.21 mi |
No Cleaning Fee! 3BR, 4 Bds, 1.5 Bath + Pool Table | $3,051 | $228 | 3 | 1.5 | 0.26 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