Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.08% first-year return on $304k initial cash invested.
-21.08%
Cash On Cash
1.42%
Cap Rate
0.24
DSCR
$5,377
Rent
-$5,344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1363k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$304k
Downpayment
20%
$273k
Closing costs
1%
$13,630
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,377
Total Expenses
$10,721
Mortgage P&I
125%
$6,744
Property Taxes
17%
$889
Home Insurance
9%
$507
HOA
0%
$0
Property Management
15%
$807
CapEx
4%
$215
Vacancy
0%
$0
Maintenance
4%
$215
Other
25%
$1,344
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern and Relaxing Lake Sammamish View House | $7,394 | $374 | 3 | 3 | 1.61 mi |
Tranquil Rambler – Space, Privacy & Prime Location | $8,422 | $426 | 3 | 2.5 | 0.97 mi |
Central Sammamish Home With Private Setting | $6,663 | $337 | 3 | 2 | 0.76 mi |
Peaceful & Private Guesthouse | $3,203 | $162 | 3 | 2 | 1.37 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