Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.55% first-year return on $198k initial cash invested.
-18.55%
Cash On Cash
1.91%
Cap Rate
0.31
DSCR
$3,933
Rent
-$3,065
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$830k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$166k
Closing costs
1%
$8,300
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,933
Total Expenses
$6,998
Mortgage P&I
108%
$4,232
Property Taxes
15%
$589
Home Insurance
7%
$290
HOA
0%
$0
Property Management
15%
$590
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$983
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Walk to downtown Oly & Capital lake, sleeps 13 | $5,601 | $297 | 4 | 2 | 0.58 mi |
Gather in historic home - sleeps 8. A/C & EV | $4,790 | $254 | 4 | 2 | 0.74 mi |
Capitol View Hot Tub Sleeps 10! | $4,790 | $254 | 4 | 2.5 | 1.08 mi |
Beautifully renovated 5 mins from capitol downtown | $4,432 | $235 | 3 | 2 | 0.97 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