Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.09% first-year return on $283k initial cash invested.
-12.09%
Cash On Cash
3.53%
Cap Rate
0.6
DSCR
$9,758
Rent
-$2,847
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1231k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$283k
Downpayment
20%
$246k
Closing costs
1%
$12,313
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$9,758
Total Expenses
$12,605
Mortgage P&I
62%
$6,080
Property Taxes
14%
$1,395
Home Insurance
5%
$446
HOA
0%
$0
Property Management
15%
$1,464
CapEx
4%
$390
Vacancy
0%
$0
Maintenance
4%
$390
Other
25%
$2,440
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Central Portland Retreat - Charming Group Stay | $14,727 | $1,126 | 4 | 2.5 | 1.33 mi |
4 Bedrooms! 7 Beds! 2 Full Bath. Free parking | $13,720 | $1,049 | 4 | 2 | 1.68 mi |
Back Cove 2nd Floor 4 Bedroom, 2 Bath | $12,412 | $949 | 4 | 2 | 1.87 mi |
Two Beautiful apartment | $12,281 | $939 | 4 | 2 | 1.88 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