Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.68% first-year return on $388k initial cash invested.
-25.68%
Cash On Cash
0.34%
Cap Rate
0.06
DSCR
$3,380
Rent
-$8,307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1735k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$388k
Downpayment
20%
$347k
Closing costs
1%
$17,345
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$3,380
Total Expenses
$11,687
Mortgage P&I
256%
$8,665
Property Taxes
22%
$753
Home Insurance
19%
$647
HOA
0%
$0
Property Management
15%
$507
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$845
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3BR home w/mountain views, decks -close to town | $4,115 | $330 | 3 | 3 | 1.22 mi |
Black Hills Historic Hideaway | $1,347 | $108 | 4 | 2 | 1.93 mi |
The Woodland Chalet | $5,063 | $406 | 3 | 2.5 | 1.53 mi |
Take a Hike | $2,956 | $237 | 3 | 2 | 0.99 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