Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.61% first-year return on $413k initial cash invested.
-22.61%
Cash On Cash
1.23%
Cap Rate
0.2
DSCR
$5,466
Rent
-$7,776
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,466 income − $13,242 expenses = $7,776 out of pocket
Investment Breakdown
|
Purchase Price
$1822k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$413k
Downpayment
20%
$364k
Closing costs
1%
$18,223
Rehab
0%
$0
Furnishing
2%
$30,000
Cashflow
Total Income
$5,466
Total Expenses
$13,242
Mortgage P&I
172%
$9,418
Property Taxes
22%
$1,198
Home Insurance
0%
$2
HOA
0%
$0
Property Management
15%
$820
CapEx
4%
$219
Vacancy
0%
$0
Maintenance
4%
$219
Other
25%
$1,366
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Deck, Yard & Game Room: Fun-Filled Redmond Home | $8,661 | $335 | 5 | 3 | 0.52 mi |
The Singing Willow | Large Retreat near Microsoft | $8,765 | $339 | 4 | 3 | 0.38 mi |
Single-family Home near Redmond DT & Pet-Friendly | $5,688 | $220 | 4 | 2.5 | 0.11 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