Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.03% first-year return on $386k initial cash invested.
-24.03%
Cash On Cash
0.77%
Cap Rate
0.13
DSCR
$4,551
Rent
-$7,719
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1750k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$386k
Downpayment
20%
$350k
Closing costs
1%
$17,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,551
Total Expenses
$12,270
Mortgage P&I
190%
$8,658
Property Taxes
18%
$815
Home Insurance
13%
$612
HOA
0%
$0
Property Management
15%
$683
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,138
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beautiful parklike Bellevue house | $4,402 | $216 | 3 | 3 | 1.81 mi |
Chic 3BR Home | Foosball • Great Location@Bellevue | $4,850 | $238 | 3 | 2.5 | 0.27 mi |
Urban Escape Newly Remodeled 3 Bed Home Unit 1 | $8,946 | $439 | 3 | 2.5 | 0.65 mi |
Urban Escape - Newly Remodeled Home Unit 4 | $8,152 | $400 | 3 | 2.5 | 0.71 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