Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.36% first-year return on $146k initial cash invested.
-18.36%
Cash On Cash
1.67%
Cap Rate
0.29
DSCR
$3,927
Rent
-$2,237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$610k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,104
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,927
Total Expenses
$6,164
Mortgage P&I
75%
$2,927
Property Taxes
10%
$387
Home Insurance
6%
$217
HOA
19%
$748
Property Management
15%
$589
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$982
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Alderwood Retreat - Quiet, tranquil & convenient | $3,607 | $167 | 3 | 2.5 | 0.29 mi |
Entire 3BR2BA Home: 5 bed, RiceCooker, Bidet, Yard | $4,406 | $204 | 3 | 2 | 0.52 mi |
Modern A/C Home-Seattle, Boeing,Snohomish Weddings | $5,809 | $269 | 4 | 3 | 0.57 mi |
Cheerfull 4 bedroom in Lynnwood (Entire house) | $6,932 | $321 | 4 | 2 | 0.52 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