Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.83% first-year return on $108k initial cash invested.
-3.83%
Cash On Cash
5.18%
Cap Rate
0.9
DSCR
$3,849
Rent
-$344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$79,778
Closing costs
1%
$3,989
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,849
Total Expenses
$4,193
Mortgage P&I
50%
$1,913
Property Taxes
7%
$276
Home Insurance
4%
$140
HOA
0%
$17
Property Management
15%
$577
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$962
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Monarch Suite by Host Boise by NNU & St Lukes | $3,708 | $167 | 4 | 2 | 0.16 mi |
Sunset beauty ~ 4bed ~ King Master ~ Newly built | $3,997 | $180 | 4 | 2 | 0.43 mi |
Family Fun House with Sauna Trampoline Swings | $4,352 | $196 | 3 | 2.5 | 0.19 mi |
Monochrome Home Near Hospital | $3,353 | $151 | 3 | 2 | 0.22 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