Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.67% first-year return on $175k initial cash invested.
-15.67%
Cash On Cash
2.36%
Cap Rate
0.4
DSCR
$3,950
Rent
-$2,283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$718k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$144k
Closing costs
1%
$7,180
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,950
Total Expenses
$6,233
Mortgage P&I
90%
$3,536
Property Taxes
13%
$514
Home Insurance
6%
$251
HOA
1%
$36
Property Management
15%
$592
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$988
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Benson - Cozy Modern 4bd by Airport & DT | $6,045 | $265 | 4 | 2 | 0.48 mi |
Designer 4 Bdrm Home near Bellevue & Seattle w/ AC | $5,429 | $238 | 4 | 2.5 | 0.33 mi |
Modern 3 Bdrm Home near Bellevue & Seattle with AC | $4,175 | $183 | 3 | 2 | 0.59 mi |
Modern Dream House w/ Fire Table Patio | $6,114 | $268 | 3 | 2 | 0.63 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