Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.66% first-year return on $210k initial cash invested.
6.66%
Cash On Cash
8.35%
Cap Rate
1.4
DSCR
$12,163
Rent
$1,168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$12,163 income − $10,995 expenses = $1,168 cash flow
Investment Breakdown
|
Purchase Price
$831k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$166k
Closing costs
1%
$8,308
Rehab
0%
$0
Furnishing
4%
$36,000
Cashflow
Total Income
$12,163
Total Expenses
$10,995
Mortgage P&I
34%
$4,125
Property Taxes
6%
$733
Home Insurance
2%
$298
HOA
0%
$0
Property Management
15%
$1,824
CapEx
4%
$487
Vacancy
0%
$0
Maintenance
4%
$487
Other
25%
$3,041
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
6B4BA - 2 Modern Ballard Homes | $12,979 | $601 | 6 | 4.5 | 0.8 mi |
6B6B Ballard Duplex 240V EVcharger Rooftop Parking | $14,361 | $665 | 6 | 6 | 0.5 mi |
Two Homes Under One Roof · Sleeps 14 · 4 Parking | $15,463 | $716 | 7 | 5 | 1.32 mi |
[New] Style cozy 6B4B superb location Ballard home | $13,044 | $604 | 6 | 4 | 0.94 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