Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.3% first-year return on $138k initial cash invested.
-12.3%
Cash On Cash
3.16%
Cap Rate
0.53
DSCR
$3,784
Rent
-$1,419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$545k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$109k
Closing costs
1%
$5,450
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,784
Total Expenses
$5,203
Mortgage P&I
71%
$2,703
Property Taxes
12%
$470
Home Insurance
5%
$191
HOA
1%
$23
Property Management
15%
$568
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$946
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Villages of South Hill, Puyallup/Tacoma 4 bedroom | $3,833 | $210 | 4 | 2.5 | 0.75 mi |
Modern Escape | Spacious 4BR Home for Families, Gr | $3,796 | $208 | 4 | 2.5 | 1.49 mi |
Fully Equipped Home with Central AC | $5,092 | $279 | 4 | 2.5 | 1.89 mi |
Rehoboth house (Entire) | $4,800 | $263 | 4 | 2 | 1.2 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