Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.09% first-year return on $169k initial cash invested.
-9.09%
Cash On Cash
3.78%
Cap Rate
0.67
DSCR
$5,151
Rent
-$1,278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$689k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$138k
Closing costs
1%
$6,892
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,151
Total Expenses
$6,429
Mortgage P&I
63%
$3,241
Property Taxes
9%
$470
Home Insurance
5%
$245
HOA
0%
$0
Property Management
15%
$773
CapEx
4%
$206
Vacancy
0%
$0
Maintenance
4%
$206
Other
25%
$1,288
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern 4BR w/ AC + Yard Near Airport | $6,544 | $303 | 4 | 2 | 0.4 mi |
Newly renovated home minutes from airport | $4,038 | $187 | 4 | 2 | 0.65 mi |
Luxury Retreat: 4 bedroom/2 bath close to Seattle | $4,989 | $231 | 4 | 2 | 0.9 mi |
EcuaSeattle house | $5,507 | $255 | 4 | 2 | 1.09 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