Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.52% first-year return on $166k initial cash invested.
-13.52%
Cash On Cash
2.87%
Cap Rate
0.5
DSCR
$4,334
Rent
-$1,875
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$707k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,070
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,334
Total Expenses
$6,209
Mortgage P&I
78%
$3,390
Property Taxes
11%
$459
Home Insurance
6%
$250
HOA
1%
$30
Property Management
15%
$650
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,084
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Serene Port Orchard Retreat: 3BR w/Trails & Views | $5,378 | $260 | 3 | 2.5 | 2.1 mi |
Stylish getaway near town, park and amenities! | $4,178 | $202 | 3 | 2.5 | 2.57 mi |
Centrally located & chic, near downtown and park! | $3,888 | $188 | 3 | 2.5 | 2.57 mi |
Golf Course home sleeps 6 | $3,888 | $188 | 3 | 2 | 1.43 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