Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.33% first-year return on $117k initial cash invested.
-9.33%
Cash On Cash
4.14%
Cap Rate
0.7
DSCR
$3,929
Rent
-$910
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$100k
Closing costs
1%
$5,003
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$3,929
Total Expenses
$4,839
Mortgage P&I
63%
$2,481
Property Taxes
8%
$295
Home Insurance
5%
$178
HOA
0%
$0
Property Management
15%
$589
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$982
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Bellingham Bungalow. (B&B permit USE2o18oo11) | $3,915 | $165 | 2 | 1 | 0.17 mi |
WWU | Downtown Bellingham | Electric Fireplace | $3,796 | $160 | 2 | 1 | 0.33 mi |
NEW! Magnolia Street Guest House. Walk everywhere. | $6,833 | $288 | 2 | 1 | 0.34 mi |
Modern 2 bedroom. Bike storage. Walk everywhere! | $5,196 | $219 | 2 | 1 | 0.38 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