Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.13% first-year return on $194k initial cash invested.
-15.13%
Cash On Cash
2.61%
Cap Rate
0.44
DSCR
$4,121
Rent
-$2,447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$810k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$162k
Closing costs
1%
$8,100
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,121
Total Expenses
$6,568
Mortgage P&I
98%
$4,047
Property Taxes
6%
$259
Home Insurance
7%
$284
HOA
0%
$0
Property Management
15%
$618
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,030
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Artistic Getaway- Near Snowbird & WFH Workstations | $5,739 | $356 | 5 | 3 | 0.56 mi |
Near City Park-Mountains-Canyons-Game Room-Pool | $5,368 | $333 | 5 | 3 | 0.59 mi |
Nature's Playground | $4,836 | $300 | 4 | 3 | 0.15 mi |
Stylish 5-bedroom home close to ski resorts | $5,046 | $313 | 5 | 2 | 0.14 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