Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.11% first-year return on $170k initial cash invested.
-17.11%
Cash On Cash
2.17%
Cap Rate
0.36
DSCR
$3,236
Rent
-$2,428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,236
Total Expenses
$5,664
Mortgage P&I
112%
$3,612
Property Taxes
8%
$246
Home Insurance
8%
$254
HOA
0%
$0
Property Management
15%
$485
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$809
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming SLC home in trendy neighborhood | $2,329 | $116 | 3 | 2 | 0.69 mi |
Victorian charmer in the heart of SLC | $3,373 | $168 | 3 | 2.5 | 0.33 mi |
Charming Sugarhouse Bungalow | $2,590 | $129 | 3 | 1 | 0.36 mi |
Sugar House Hideaway Retreat 3BR, Wi-Fi, Parking | $2,610 | $130 | 3 | 1 | 0.54 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