Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.07% first-year return on $87,021 initial cash invested.
0.07%
Cash On Cash
6.2%
Cap Rate
1.1
DSCR
$3,542
Rent
$5
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,021
Downpayment
20%
$60,020
Closing costs
1%
$3,001
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$3,542
Total Expenses
$3,537
Mortgage P&I
40%
$1,404
Property Taxes
9%
$327
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$531
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$886
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Cosmopolitan House | $4,374 | $197 | 4 | 2 | 1.81 mi |
Tacoma Basecamp: 4BR | Sauna | Office | King Beds | $4,530 | $204 | 4 | 2.5 | 0.33 mi |
Perfect Private Getaway Minutes to Downtown! | $4,685 | $211 | 4 | 2.5 | 1.23 mi |
Tacoma House INN W/ Centralized AC | $8,593 | $387 | 4 | 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