Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.89% first-year return on $134k initial cash invested.
-7.89%
Cash On Cash
4.24%
Cap Rate
0.73
DSCR
$4,582
Rent
-$880
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$523k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$105k
Closing costs
1%
$5,229
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,582
Total Expenses
$5,462
Mortgage P&I
56%
$2,543
Property Taxes
10%
$473
Home Insurance
4%
$201
HOA
1%
$46
Property Management
15%
$687
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,146
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Entire home w/ office in South Hill, Puyallup, WA | $3,705 | $210 | 4 | 3 | 0.54 mi |
Puyallup Cozy 4 bedroom ‘home away from home’ | $4,340 | $246 | 4 | 2.5 | 0.57 mi |
Beautiful home on a lake | $6,316 | $358 | 4 | 2.5 | 1.18 mi |
DNT’s cozy retreat | $4,446 | $252 | 3 | 2.5 | 0.35 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