Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.98% first-year return on $220k initial cash invested.
-16.98%
Cash On Cash
2.08%
Cap Rate
0.36
DSCR
$4,950
Rent
-$3,116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$934k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$187k
Closing costs
1%
$9,342
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,950
Total Expenses
$8,066
Mortgage P&I
92%
$4,535
Property Taxes
16%
$798
Home Insurance
6%
$315
HOA
1%
$42
Property Management
15%
$742
CapEx
4%
$198
Vacancy
0%
$0
Maintenance
4%
$198
Other
25%
$1,238
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Family Oasis on Lake Desire: Kayaks + Grill! | $9,581 | $525 | 4 | 2.5 | 1.08 mi |
European White Castle on Lake Desire | Private Doc | $5,530 | $303 | 4 | 2.5 | 1.45 mi |
Designer 4 Bdrm Home near Bellevue & Seattle w/ AC | $4,344 | $238 | 4 | 2.5 | 1.66 mi |
Beautifully fully remodeled Fairwood Home | $4,873 | $267 | 5 | 3 | 0.68 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