Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.33% first-year return on $184k initial cash invested.
-21.33%
Cash On Cash
1.17%
Cap Rate
0.2
DSCR
$3,521
Rent
-$3,264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$817k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$163k
Closing costs
1%
$8,174
Rehab
0%
$0
Furnishing
1%
$12,000
Cashflow
Total Income
$3,521
Total Expenses
$6,785
Mortgage P&I
111%
$3,919
Property Taxes
16%
$570
Home Insurance
8%
$296
HOA
9%
$310
Property Management
15%
$528
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$880
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious 2B2B Condo near downtown & Microsoft | $4,623 | $190 | 2 | 2 | 0.23 mi |
Redmond Nestlé near Grass Lawn Park | $5,086 | $209 | 2 | 1 | 0.46 mi |
Blueground | Downtown, view, nr Lake Sammamish | $2,604 | $107 | 1 | 1 | 0.38 mi |
Blueground | South Lake Union, view, nr Lake Union | $3,115 | $128 | 1 | 1 | 0.38 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