Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.31% first-year return on $160k initial cash invested.
-10.31%
Cash On Cash
3.66%
Cap Rate
0.63
DSCR
$4,956
Rent
-$1,374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$647k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$129k
Closing costs
1%
$6,469
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,956
Total Expenses
$6,330
Mortgage P&I
64%
$3,147
Property Taxes
12%
$577
Home Insurance
5%
$228
HOA
0%
$0
Property Management
15%
$743
CapEx
4%
$198
Vacancy
0%
$0
Maintenance
4%
$198
Other
25%
$1,239
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
NEW! Modern Farmhouse - Sauna, Projector, 10 ppl! | $7,556 | $360 | 4 | 2 | 1.26 mi |
South Salem getaway | $5,772 | $275 | 4 | 2 | 1.94 mi |
New Bright Modern Townhome w Game Room + King Bed | $4,260 | $203 | 3 | 2.5 | 1.12 mi |
Cozy Townhome w/ King Beds, Game Room, South Salem | $3,862 | $184 | 3 | 2.5 | 1.15 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