Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.48% first-year return on $155k initial cash invested.
-12.48%
Cash On Cash
3.35%
Cap Rate
0.55
DSCR
$3,962
Rent
-$1,614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$125k
Closing costs
1%
$6,248
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,962
Total Expenses
$5,576
Mortgage P&I
81%
$3,200
Property Taxes
6%
$257
Home Insurance
6%
$219
HOA
0%
$0
Property Management
15%
$594
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$990
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Nature's Playground | $5,530 | $303 | 4 | 3 | 1.97 mi |
Chic 4BD 3BA *Hot Tub* by Mountains/Hiking/Skiing | $4,617 | $253 | 4 | 3 | 0.35 mi |
Quiet ski home near Snowbird, Alta - 4b3b | $4,471 | $245 | 4 | 3 | 1.56 mi |
Spacious*Near Ski Resorts*RSL*ExpoCenter*2GBFiber | $5,274 | $289 | 4 | 3.5 | 1.05 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