Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.16% first-year return on $107k initial cash invested.
-3.16%
Cash On Cash
5.65%
Cap Rate
0.94
DSCR
$3,884
Rent
-$282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$79,000
Closing costs
1%
$3,950
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,884
Total Expenses
$4,166
Mortgage P&I
51%
$1,987
Property Taxes
5%
$177
Home Insurance
4%
$138
HOA
0%
$0
Property Management
15%
$583
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$971
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Designer 4/2 Boise Central SFH | $4,386 | $209 | 4 | 2 | 0.88 mi |
Spacious Family Home w/ Garage Game Room & Office! | $5,016 | $239 | 4 | 2 | 0.89 mi |
Cozy Modern Cottage | $2,309 | $110 | 4 | 2 | 1.15 mi |
Charming Duplex | Near Hospitals & Boise Mall (35) | $2,518 | $120 | 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