Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.28% first-year return on $263k initial cash invested.
-22.28%
Cash On Cash
1.14%
Cap Rate
0.19
DSCR
$3,612
Rent
-$4,891
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1140k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$228k
Closing costs
1%
$11,400
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$3,612
Total Expenses
$8,503
Mortgage P&I
161%
$5,826
Property Taxes
12%
$420
Home Insurance
11%
$399
HOA
3%
$125
Property Management
15%
$542
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$903
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious and Lux Home Away 4 All | $3,445 | $241 | 4 | 3.5 | 4.46 mi |
Spacious 4 bed/3 bath close to Lake Lowell | $5,232 | $366 | 4 | 3 | 1.44 mi |
5BR 1 Acre • Game Room • Pets • Fire Pit • Nampa | $3,488 | $244 | 5 | 3 | 2.16 mi |
New 5-bedroom Family Home | $3,431 | $240 | 5 | 3 | 2.85 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