Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.02% first-year return on $115k initial cash invested.
-14.02%
Cash On Cash
2.61%
Cap Rate
0.43
DSCR
$2,328
Rent
-$1,349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$87,080
Closing costs
1%
$4,354
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$2,328
Total Expenses
$3,677
Mortgage P&I
95%
$2,202
Property Taxes
9%
$204
Home Insurance
7%
$154
HOA
0%
$0
Property Management
15%
$349
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$582
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Utah Haven | $2,577 | $197 | 4 | 2.5 | 0.6 mi |
*New Construction+Ogden Gem+Dedicated Hot Tub+View | $2,485 | $190 | 3 | 2.5 | 0.64 mi |
New Construction, Best Location, Personal Hot Tub! | $2,263 | $173 | 3 | 2.5 | 0.68 mi |
New Construction+Dedicated Hot Tub+Great Location! | $2,393 | $183 | 3 | 2.5 | 0.69 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