Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.44% first-year return on $123k initial cash invested.
-2.44%
Cash On Cash
5.91%
Cap Rate
0.97
DSCR
$4,708
Rent
-$250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$94,000
Closing costs
1%
$4,700
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,708
Total Expenses
$4,958
Mortgage P&I
50%
$2,377
Property Taxes
3%
$158
Home Insurance
3%
$164
HOA
0%
$0
Property Management
15%
$706
CapEx
4%
$188
Vacancy
0%
$0
Maintenance
4%
$188
Other
25%
$1,177
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Grammy's Log Cabin Mountain Views! | $6,424 | $330 | 4 | 3 | 2 mi |
Hot Tub ~ Game Room ~ Media Room ~ USU .4 miles | $5,743 | $295 | 4 | 2 | 0.14 mi |
Historic Island Cottage - central location | $4,244 | $218 | 4 | 2 | 1.86 mi |
Vucy's 4 Season's Retreat - 2450 sq. Ft. | $4,107 | $211 | 4 | 2 | 0.96 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