Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.09% first-year return on $313k initial cash invested.
-21.09%
Cash On Cash
1.33%
Cap Rate
0.22
DSCR
$5,559
Rent
-$5,497
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1375k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$313k
Downpayment
20%
$275k
Closing costs
1%
$13,750
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$5,559
Total Expenses
$11,056
Mortgage P&I
122%
$6,804
Property Taxes
20%
$1,103
Home Insurance
9%
$481
HOA
0%
$0
Property Management
15%
$834
CapEx
4%
$222
Vacancy
0%
$0
Maintenance
4%
$222
Other
25%
$1,390
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern 4BR/3BA Home Near SeaTac Airport/Downtown | $6,338 | $311 | 4 | 3 | 1.44 mi |
Emerald City Oasis~Rooftop views~Designer interior | $9,700 | $476 | 4 | 3.5 | 1.19 mi |
Luxury Retreat: 4 bedroom/2 bath close to Seattle | $4,708 | $231 | 4 | 2 | 0.64 mi |
Modern 4BR w/ AC + Yard Near Airport | $6,114 | $300 | 4 | 2 | 1.32 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