Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.85% first-year return on $123k initial cash invested.
-13.85%
Cash On Cash
2.72%
Cap Rate
0.46
DSCR
$2,384
Rent
-$1,419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,940
Closing costs
1%
$4,997
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,384
Total Expenses
$3,803
Mortgage P&I
103%
$2,455
Property Taxes
1%
$29
Home Insurance
7%
$175
HOA
0%
$0
Property Management
15%
$358
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$596
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
5 acres of serenity | $3,154 | $192 | 3 | 2 | 2.77 mi |
Yelm area country home with views of Mt. Rainier | $3,318 | $202 | 3 | 2 | 2.8 mi |
Private 10-Acre Retreat Near JBLM | Extended Stay | $2,677 | $163 | 2 | 2 | 1.41 mi |
Mountain View ...walk to attractions & dining! | $2,776 | $169 | 2 | 1.5 | 1.96 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