Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.33% first-year return on $110k initial cash invested.
-12.33%
Cash On Cash
2.83%
Cap Rate
0.5
DSCR
$2,833
Rent
-$1,132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,760
Closing costs
1%
$4,388
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,833
Total Expenses
$3,965
Mortgage P&I
72%
$2,053
Property Taxes
14%
$395
Home Insurance
6%
$158
HOA
0%
$0
Property Management
15%
$425
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$708
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy North-Central Tacoma Home | $2,441 | $107 | 3 | 1 | 0.23 mi |
Vibrant Tacoma Retreat, Near Point Defiance Park! | $4,334 | $190 | 3 | 1 | 0.53 mi |
Modern & Sleek 6th Ave North Tacoma Escape | $5,064 | $222 | 3 | 1.5 | 0.36 mi |
Fully Equipped + Renovated APT Near Cheney Stadium | $1,688 | $74 | 2 | 1 | 0.26 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