Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.03% first-year return on $228k initial cash invested.
-17.03%
Cash On Cash
1.98%
Cap Rate
0.34
DSCR
$4,485
Rent
-$3,229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$969k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$194k
Closing costs
1%
$9,694
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$4,485
Total Expenses
$7,714
Mortgage P&I
104%
$4,648
Property Taxes
12%
$558
Home Insurance
8%
$350
HOA
0%
$6
Property Management
15%
$673
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,121
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Experience Seattle/Hot Tub/Firepit/Private/BBQ EV2 | $6,717 | $362 | 4 | 3 | 0.81 mi |
Mill Creek view-near everything! | $5,140 | $277 | 4 | 3 | 1.17 mi |
Beautiful | Pristine & Luxe Home in Prime Location | $3,136 | $169 | 4 | 2.5 | 0.41 mi |
Brand New Designer High-End 4BR Retreat | $4,063 | $219 | 4 | 2.5 | 0.78 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