Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.55% first-year return on $152k initial cash invested.
-8.55%
Cash On Cash
4.27%
Cap Rate
0.71
DSCR
$4,611
Rent
-$1,084
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,611 income − $5,695 expenses = $1,084 out of pocket
Investment Breakdown
|
Purchase Price
$610k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$122k
Closing costs
1%
$6,099
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,611
Total Expenses
$5,695
Mortgage P&I
67%
$3,070
Property Taxes
4%
$198
Home Insurance
5%
$214
HOA
0%
$0
Property Management
15%
$692
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,153
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Colorado Family Lodge* Games, Theatre, Dogs | $5,976 | $333 | 4 | 3 | 0.64 mi |
Entire Home between Denver and Boulder. Superhost. | $2,656 | $148 | 4 | 2 | 0.33 mi |
Stylish 4BR Retreat | HotTub,GameRoom,Private Yard | $5,832 | $325 | 4 | 2 | 0.37 mi |
Spacious 5bdrm/hot tub/GAME RM/20min to Den&Bouldr | $6,676 | $372 | 5 | 3 | 0.64 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