Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.9% first-year return on $297k initial cash invested.
-20.9%
Cash On Cash
1.52%
Cap Rate
0.25
DSCR
$4,278
Rent
-$5,165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1298k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$297k
Downpayment
20%
$260k
Closing costs
1%
$12,980
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$4,278
Total Expenses
$9,443
Mortgage P&I
155%
$6,633
Property Taxes
7%
$302
Home Insurance
11%
$454
HOA
0%
$0
Property Management
15%
$642
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,070
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious and Lux Home Away 4 All | $4,472 | $241 | 4 | 3.5 | 0.81 mi |
Southwestern Nampa Bunk House, Osbourne Park | $5,325 | $287 | 4 | 2 | 1.39 mi |
Newly built~large home~playroom~Cali King bed~5TVs | $3,544 | $191 | 4 | 2.5 | 1.41 mi |
Family Fun House with Arcade, Theater | $3,859 | $208 | 4 | 2.5 | 0.94 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