Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.93% first-year return on $132k initial cash invested.
-8.93%
Cash On Cash
3.9%
Cap Rate
0.68
DSCR
$4,091
Rent
-$986
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$545k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,450
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,091
Total Expenses
$5,077
Mortgage P&I
63%
$2,594
Property Taxes
8%
$327
Home Insurance
5%
$191
HOA
0%
$0
Property Management
15%
$614
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,023
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy Bungalow | $2,409 | $144 | 3 | 2 | 1.19 mi |
Spacious 3BR,8 guest, pool/2BA/Hot tub, SKI-SUN | $7,963 | $476 | 3 | 2 | 1.4 mi |
3 bedroom loft | $4,350 | $260 | 3 | 2 | 1.74 mi |
Wenatchee home | $2,811 | $168 | 3 | 1.5 | 1.14 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