Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.35% first-year return on $302k initial cash invested.
-19.35%
Cash On Cash
1.6%
Cap Rate
0.28
DSCR
$5,787
Rent
-$4,874
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1325k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$302k
Downpayment
20%
$265k
Closing costs
1%
$13,253
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$5,787
Total Expenses
$10,661
Mortgage P&I
111%
$6,411
Property Taxes
17%
$992
Home Insurance
8%
$481
HOA
0%
$0
Property Management
15%
$868
CapEx
4%
$231
Vacancy
0%
$0
Maintenance
4%
$231
Other
25%
$1,447
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lux Kirkland Home, 4 Beds | Large Backyard | BBQ | $8,418 | $407 | 4 | 3 | 1.79 mi |
Elegant 3-Story House with Private Backyard in WA | $6,970 | $337 | 4 | 3.5 | 0.53 mi |
Mid-Century Modern Retreat | $10,156 | $491 | 4 | 2.5 | 0.95 mi |
Kirkland Elegant 4B 2,5B Family Retreat with Desig | $6,143 | $297 | 4 | 2.5 | 1.27 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