Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.63% first-year return on $188k initial cash invested.
-12.63%
Cash On Cash
3.22%
Cap Rate
0.55
DSCR
$5,370
Rent
-$1,984
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$812k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,116
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,370
Total Expenses
$7,354
Mortgage P&I
74%
$3,948
Property Taxes
8%
$408
Home Insurance
5%
$290
HOA
2%
$130
Property Management
15%
$806
CapEx
4%
$215
Vacancy
0%
$0
Maintenance
4%
$215
Other
25%
$1,342
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Mt. Bachelor & Sun River Get Away - 2025 Upgrades | $5,769 | $327 | 3 | 2 | 0.14 mi |
Pony Express River/Mountain Retreat | $5,769 | $327 | 3 | 2 | 0.24 mi |
Big River Getaway *Spectacular Riverfront Property | $6,033 | $342 | 3 | 2 | 0.29 mi |
Bend Modern Retreat | Hot Tub, Game Room, Dogs OK | $6,563 | $372 | 3 | 2 | 0.44 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