Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.47% first-year return on $277k initial cash invested.
-18.47%
Cash On Cash
1.72%
Cap Rate
0.3
DSCR
$5,264
Rent
-$4,265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1205k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$277k
Downpayment
20%
$241k
Closing costs
1%
$12,052
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$5,264
Total Expenses
$9,529
Mortgage P&I
110%
$5,784
Property Taxes
15%
$779
Home Insurance
8%
$438
HOA
0%
$0
Property Management
15%
$790
CapEx
4%
$211
Vacancy
0%
$0
Maintenance
4%
$211
Other
25%
$1,316
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Tastefully Remodeled 4 Bedroom Home / Rainier View | $6,521 | $320 | 4 | 3 | 1.48 mi |
Cozy remodeled home with large fenced yard | $6,419 | $315 | 4 | 3 | 1.65 mi |
Cozy Kirkland Home | $5,910 | $290 | 4 | 3 | 1.69 mi |
Lux Kirkland Home, 4 Beds | Large Backyard | BBQ | $8,294 | $407 | 4 | 3 | 1.71 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