Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.94% first-year return on $164k initial cash invested.
-9.94%
Cash On Cash
3.69%
Cap Rate
0.64
DSCR
$4,614
Rent
-$1,356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$665k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$133k
Closing costs
1%
$6,650
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,614
Total Expenses
$5,970
Mortgage P&I
70%
$3,214
Property Taxes
6%
$276
Home Insurance
5%
$233
HOA
1%
$31
Property Management
15%
$692
CapEx
4%
$185
Vacancy
0%
$0
Maintenance
4%
$185
Other
25%
$1,154
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Colorado Family Lodge* Games, Theatre, Dogs | $5,850 | $326 | 4 | 3 | 0.56 mi |
Entire Home between Denver and Boulder. Superhost. | $2,656 | $148 | 4 | 2 | 0.24 mi |
Stylish 4BR Retreat | HotTub,GameRoom,Private Yard | $5,779 | $322 | 4 | 2 | 0.39 mi |
Spacious 5bdrm/hot tub/GAME RM/20min to Den&Bouldr | $6,658 | $371 | 5 | 3 | 0.54 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