Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.34% first-year return on $149k initial cash invested.
-14.34%
Cash On Cash
2.75%
Cap Rate
0.47
DSCR
$3,847
Rent
-$1,784
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,250
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,847
Total Expenses
$5,631
Mortgage P&I
80%
$3,063
Property Taxes
8%
$294
Home Insurance
6%
$219
HOA
5%
$208
Property Management
15%
$577
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$962
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern Acres – Luxury on 2 Acres | $8,746 | $405 | 3 | 3 | 1.48 mi |
Light-Filled Oasis: Modern & Comfortable | $8,012 | $371 | 3 | 3 | 1.56 mi |
Enjoy Denver in Luxury Home | $3,261 | $151 | 3 | 2.5 | 0.31 mi |
Convenient and comfortable Townhome | $2,851 | $132 | 3 | 2.5 | 0.68 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