Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.15% first-year return on $181k initial cash invested.
-14.15%
Cash On Cash
2.63%
Cap Rate
0.45
DSCR
$3,642
Rent
-$2,140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$150k
Closing costs
1%
$7,500
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,642
Total Expenses
$5,782
Mortgage P&I
100%
$3,640
Property Taxes
3%
$94
Home Insurance
7%
$262
HOA
1%
$38
Property Management
15%
$546
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$910
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Renton Home Prime Location | $2,823 | $160 | 4 | 3 | 1.83 mi |
Designer 4 Bdrm Home near Bellevue & Seattle w/ AC | $4,199 | $238 | 4 | 2.5 | 1.16 mi |
Spacious 4 Bd/2.5 Bath Townhome w/ 2 car garage | $2,840 | $161 | 4 | 2.5 | 1.43 mi |
Family Oasis on Lake Desire: Kayaks + Grill! | $9,262 | $525 | 4 | 2.5 | 1.7 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