Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.98% first-year return on $527k initial cash invested.
-16.98%
Cash On Cash
2.5%
Cap Rate
0.42
DSCR
$13,105
Rent
-$7,460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2397k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$527k
Downpayment
20%
$479k
Closing costs
1%
$23,966
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$13,105
Total Expenses
$20,565
Mortgage P&I
91%
$11,927
Property Taxes
9%
$1,228
Home Insurance
9%
$1,120
HOA
0%
$0
Property Management
15%
$1,966
CapEx
4%
$524
Vacancy
0%
$0
Maintenance
4%
$524
Other
25%
$3,276
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Absolute Best Wow Views, Luxury, Cedar Hot Tub | $16,627 | $959 | 4 | 3.5 | 0.09 mi |
Private Retreat in Boulder with Fabulous Views | $19,678 | $1,135 | 4 | 3.5 | 1.74 mi |
Boulder Mountain Oasis - 6 minutes from Pearl St | $6,883 | $397 | 4 | 3 | 1.36 mi |
6 Bedroom Boulder walk to Pearl St- As Seen On TV | $28,815 | $1,662 | 4 | 3 | 1.58 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