Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.94% first-year return on $113k initial cash invested.
-16.94%
Cash On Cash
1.86%
Cap Rate
0.32
DSCR
$2,172
Rent
-$1,602
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$455k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,920
Closing costs
1%
$4,546
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,172
Total Expenses
$3,774
Mortgage P&I
102%
$2,221
Property Taxes
12%
$269
Home Insurance
7%
$158
HOA
4%
$83
Property Management
15%
$326
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$543
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Quaint Country Setting | $2,369 | $132 | 2 | 2 | 1.92 mi |
Private 10-Acre Retreat Near JBLM | Extended Stay | $2,871 | $160 | 2 | 2 | 2.99 mi |
Mountain View ...walk to attractions & dining! | $3,033 | $169 | 2 | 1.5 | 2.13 mi |
Yelm Airport Executive Suite | $1,902 | $106 | 2 | 1 | 0.23 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