Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.64% first-year return on $119k initial cash invested.
-3.64%
Cash On Cash
5.9%
Cap Rate
0.94
DSCR
$5,297
Rent
-$360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$95,920
Closing costs
1%
$4,796
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,297
Total Expenses
$5,657
Mortgage P&I
47%
$2,508
Property Taxes
8%
$448
Home Insurance
3%
$158
HOA
0%
$0
Property Management
15%
$795
CapEx
4%
$212
Vacancy
0%
$0
Maintenance
4%
$212
Other
25%
$1,324
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Unique quiet 2 bedroom space in South Anchorage | $3,814 | $190 | 2 | 1.5 | 0.53 mi |
COZY HILLSIDE HOME WITH A BEAUTIFUL DECK, FIRE PIT, SAUNA & PLENTY OF PARKING | $8,291 | $413 | 4 | 2.5 | 0.59 mi |
Hygge House (2 houses in 1!) SAUNA | $10,981 | $547 | 4 | 2.5 | 0.87 mi |
The Bel-Hygge Chalet - Coziness/Comfort (SAUNA) | $5,541 | $276 | 2 | 1.5 | 0.9 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