Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.44% first-year return on $187k initial cash invested.
-16.44%
Cash On Cash
2.18%
Cap Rate
0.38
DSCR
$4,174
Rent
-$2,567
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$806k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$161k
Closing costs
1%
$8,064
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,174
Total Expenses
$6,741
Mortgage P&I
93%
$3,867
Property Taxes
13%
$549
Home Insurance
7%
$290
HOA
1%
$31
Property Management
15%
$626
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,044
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Peaceful Lynnwood Stay | Cozy & Fully Furnished | $6,528 | $294 | 3 | 3 | 1.13 mi |
Modern home near Boeing/Lake,hottub,fenced yard,ac | $5,862 | $264 | 3 | 2.5 | 0.58 mi |
New Luxury Home in Edmonds with A/C | $5,618 | $253 | 3 | 3.5 | 1.32 mi |
Spacious, New Modern Furniture, King Bed Priv Bath | $4,219 | $190 | 3 | 2.5 | 1.38 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