Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.64% first-year return on $194k initial cash invested.
-18.64%
Cash On Cash
1.74%
Cap Rate
0.3
DSCR
$3,001
Rent
-$3,020
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$840k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$168k
Closing costs
1%
$8,399
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,001
Total Expenses
$6,021
Mortgage P&I
137%
$4,118
Property Taxes
6%
$169
Home Insurance
10%
$294
HOA
0%
$0
Property Management
15%
$450
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$750
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Hobby House • Family Friendly • Hot Tub • Firepit | $2,706 | $139 | 3 | 2 | 0.86 mi |
Modern Nampa Retreat | 3BR/2BA | Sleeps 10 | Patio | $3,446 | $177 | 3 | 2 | 1.53 mi |
Farmhouse Comfort in Nampa | $2,725 | $140 | 3 | 2 | 1.65 mi |
Cozy Cottage : relaxing, pet and family friendly | $3,485 | $179 | 3 | 2 | 1.66 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