Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.01% first-year return on $209k initial cash invested.
-18.01%
Cash On Cash
1.96%
Cap Rate
0.33
DSCR
$4,331
Rent
-$3,143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$912k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$182k
Closing costs
1%
$9,116
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,331
Total Expenses
$7,474
Mortgage P&I
103%
$4,461
Property Taxes
13%
$568
Home Insurance
7%
$324
HOA
1%
$42
Property Management
15%
$650
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,083
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern getaway between Mission Ridge & Leavenworth | $3,767 | $258 | 3 | 2.5 | 1.78 mi |
Spacious 3BR,8 guest, pool/2BA/Hot tub, SKI-SUN | $6,891 | $472 | 3 | 2 | 1.09 mi |
3 bedroom loft | $3,781 | $259 | 3 | 2 | 1.5 mi |
The Wolf Den- oversized condo centrally located | $3,927 | $269 | 3 | 2 | 1.65 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