Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.42% first-year return on $114k initial cash invested.
-7.42%
Cash On Cash
4.49%
Cap Rate
0.74
DSCR
$3,538
Rent
-$707
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$86,000
Closing costs
1%
$4,300
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,538
Total Expenses
$4,245
Mortgage P&I
61%
$2,174
Property Taxes
6%
$222
Home Insurance
4%
$150
HOA
0%
$0
Property Management
15%
$531
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$884
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
GoldenSpike, HotTub, Pets, Massage*, BBQ, Breakfst | $3,450 | $199 | 4 | 2 | 2.04 mi |
Utah Haven | $3,415 | $197 | 4 | 2.5 | 1.13 mi |
Charming 4-bedroom house near the Ogden Canyon | $4,126 | $238 | 4 | 3 | 1.83 mi |
Ogden Dream,Private Hot Tub,New Remodel, Mtn View! | $3,641 | $210 | 4 | 2 | 1.86 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