Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.68% first-year return on $146k initial cash invested.
-5.68%
Cash On Cash
4.87%
Cap Rate
0.83
DSCR
$5,574
Rent
-$690
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$580k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$116k
Closing costs
1%
$5,795
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$5,574
Total Expenses
$6,264
Mortgage P&I
51%
$2,819
Property Taxes
7%
$395
Home Insurance
4%
$206
HOA
3%
$168
Property Management
15%
$836
CapEx
4%
$223
Vacancy
0%
$0
Maintenance
4%
$223
Other
25%
$1,394
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
New Home in Sudden Valley | $6,497 | $445 | 4 | 3 | 0.25 mi |
Beautiful Lake Whatcom/Sudden Valley House Rental steps from the water | $5,723 | $392 | 4 | 2.5 | 0.28 mi |
Spacious woodsy 4BD/2.5B near Lake | $2,701 | $185 | 4 | 2.5 | 0.36 mi |
Three Kings Cottage | $5,636 | $386 | 4 | 2 | 0.09 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