Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.6% first-year return on $184k initial cash invested.
-14.6%
Cash On Cash
2.34%
Cap Rate
0.42
DSCR
$4,156
Rent
-$2,245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$764k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$153k
Closing costs
1%
$7,642
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,156
Total Expenses
$6,401
Mortgage P&I
86%
$3,572
Property Taxes
14%
$564
Home Insurance
7%
$271
HOA
0%
$0
Property Management
15%
$623
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,039
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious Retreat: 3 Miles to Airport 12 to Seattle | $4,106 | $225 | 4 | 2 | 0.53 mi |
Luxury Retreat: 4 bedroom/2 bath close to Seattle | $4,216 | $231 | 4 | 2 | 1.46 mi |
Modern 4BR w/ AC + Yard Near Airport | $5,530 | $303 | 4 | 2 | 1.62 mi |
Retreat Home near Ocean & Airport | $9,308 | $510 | 4 | 3 | 1.25 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