Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.43% first-year return on $86,328 initial cash invested.
-2.43%
Cash On Cash
5.86%
Cap Rate
0.97
DSCR
$3,070
Rent
-$175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,328
Downpayment
20%
$59,360
Closing costs
1%
$2,968
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$3,070
Total Expenses
$3,245
Mortgage P&I
49%
$1,501
Property Taxes
5%
$166
Home Insurance
3%
$104
HOA
0%
$0
Property Management
15%
$460
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$768
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxury Family Upstair Stay • Kids’ Zone & BBQ | $3,568 | $170 | 4 | 1.5 | 0.24 mi |
The Botanical Bungalow On The East Bench | $2,393 | $114 | 3 | 1 | 0.59 mi |
Fantastic Location | Mountain Peaks and Patios | $2,896 | $138 | 3 | 1.5 | 0.67 mi |
Modern Escape • Stylish 3BR House in Ogden | $2,225 | $106 | 3 | 2 | 0.15 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