Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.67% first-year return on $191k initial cash invested.
-21.67%
Cash On Cash
1.11%
Cap Rate
0.19
DSCR
$2,986
Rent
-$3,450
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$824k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,241
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,986
Total Expenses
$6,436
Mortgage P&I
137%
$4,092
Property Taxes
21%
$618
Home Insurance
10%
$294
HOA
0%
$0
Property Management
15%
$448
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$746
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy Lake Bungalow Near Airport & Seattle | $5,338 | $234 | 3 | 2 | 0.59 mi |
Burien's 3-BR Middle Unit Retreat with Deck BBQ | $4,380 | $192 | 3 | 1 | 0.6 mi |
Classic Condo | $3,855 | $169 | 2 | 2 | 0.53 mi |
Modern Home Near Airport & City | $3,125 | $137 | 2 | 1.5 | 0.33 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