Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.74% first-year return on $91,935 initial cash invested.
-1.74%
Cash On Cash
6.21%
Cap Rate
1.02
DSCR
$4,043
Rent
-$133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$324k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,935
Downpayment
20%
$64,700
Closing costs
1%
$3,235
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$4,043
Total Expenses
$4,176
Mortgage P&I
41%
$1,645
Property Taxes
12%
$478
Home Insurance
3%
$112
HOA
0%
$0
Property Management
15%
$606
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,011
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Alaskan Wildflower Townhome (2) | $3,969 | $225 | 3 | 2 | 0.06 mi |
Alaskan Floral Arrangement Townhome (1) | $4,410 | $250 | 3 | 2 | 0.16 mi |
Alaskana Wildlife Townhome (3) | $4,040 | $229 | 3 | 2 | 0.18 mi |
Majestic Creekside Home ANC. Alaska | 3BR | 2 BA | $8,080 | $458 | 3 | 2 | 0.61 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