Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.17% first-year return on $141k initial cash invested.
-10.17%
Cash On Cash
3.68%
Cap Rate
0.62
DSCR
$3,954
Rent
-$1,198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$559k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$112k
Closing costs
1%
$5,590
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,954
Total Expenses
$5,152
Mortgage P&I
70%
$2,756
Property Taxes
6%
$249
Home Insurance
5%
$196
HOA
1%
$54
Property Management
15%
$593
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$988
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
*Volleyball / Badminton Net~100Mbps~3 TVs~2600ft²* | $3,952 | $232 | 4 | 2.5 | 0.44 mi |
New Virginia Park House Idaho | $3,713 | $218 | 4 | 2.5 | 0.74 mi |
Gorgeous home w/game room! | $3,764 | $221 | 4 | 2.5 | 0.74 mi |
Fun For All & All For Fun! | $3,867 | $227 | 4 | 2.5 | 0.86 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