Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.07% first-year return on $239k initial cash invested.
-14.07%
Cash On Cash
2.75%
Cap Rate
0.48
DSCR
$5,911
Rent
-$2,804
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1025k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$205k
Closing costs
1%
$10,247
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$5,911
Total Expenses
$8,715
Mortgage P&I
83%
$4,913
Property Taxes
10%
$568
Home Insurance
6%
$368
HOA
0%
$29
Property Management
15%
$887
CapEx
4%
$236
Vacancy
0%
$0
Maintenance
4%
$236
Other
25%
$1,478
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern A/C Home-Seattle, Boeing,Snohomish Weddings | $5,237 | $269 | 4 | 3 | 0.46 mi |
Our Nest Edmonds: Sleeps 10/Gourmet Kitchen/Sport Court/Amenities Galore/5⁕hosts | $7,514 | $386 | 4 | 3 | 0.71 mi |
Serene Waterfront Escape w, Amazing View & Hot Tub | $9,091 | $467 | 4 | 3 | 1.83 mi |
Family Retreat w/ Large Yard | Pet Friendly! | $5,801 | $298 | 4 | 2.5 | 1.57 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