Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.4% first-year return on $343k initial cash invested.
-21.4%
Cash On Cash
1.21%
Cap Rate
0.21
DSCR
$5,313
Rent
-$6,114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1519k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$343k
Downpayment
20%
$304k
Closing costs
1%
$15,185
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$5,313
Total Expenses
$11,427
Mortgage P&I
140%
$7,431
Property Taxes
17%
$890
Home Insurance
10%
$555
HOA
0%
$0
Property Management
15%
$797
CapEx
4%
$213
Vacancy
0%
$0
Maintenance
4%
$213
Other
25%
$1,328
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
house / fenced yard/garage | $5,046 | $237 | 4 | 2 | 0.17 mi |
Parkside Escape Oasis in Bellevue wAC Fully fenced | $4,812 | $226 | 4 | 2 | 0.23 mi |
Remodeled Bellevue Family home w AC close to every | $7,324 | $344 | 4 | 2 | 0.34 mi |
Modern Bellevue Retreat | $8,219 | $386 | 3 | 2 | 0.29 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