Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.66% first-year return on $164k initial cash invested.
-11.66%
Cash On Cash
3.29%
Cap Rate
0.56
DSCR
$4,586
Rent
-$1,593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$667k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$133k
Closing costs
1%
$6,665
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,586
Total Expenses
$6,179
Mortgage P&I
71%
$3,236
Property Taxes
11%
$494
Home Insurance
5%
$236
HOA
0%
$13
Property Management
15%
$688
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,146
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Wine Country Fireside | Sauna, Gym, Deck & Games | $3,796 | $195 | 4 | 3 | 1.74 mi |
King Bed, Large Yard & 3 Car Garage 4/2 - #1588 | $6,482 | $333 | 4 | 2 | 1.01 mi |
Private 3BR Luxury Villa BEST Stay in Tri-Cities | $6,619 | $340 | 3 | 3 | 0.41 mi |
Luxury home with pool, Mt. views, bike/hike trails | $5,139 | $264 | 3 | 3.5 | 0.83 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