Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.6% first-year return on $233k initial cash invested.
-14.6%
Cash On Cash
2.71%
Cap Rate
0.46
DSCR
$5,252
Rent
-$2,834
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$995k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$199k
Closing costs
1%
$9,950
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$5,252
Total Expenses
$8,086
Mortgage P&I
93%
$4,871
Property Taxes
7%
$346
Home Insurance
7%
$348
HOA
0%
$0
Property Management
15%
$788
CapEx
4%
$210
Vacancy
0%
$0
Maintenance
4%
$210
Other
25%
$1,313
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3 min to DU, gameroom, wifi, BBQ | $7,375 | $373 | 4 | 2 | 0.46 mi |
Denver Luxury Modern Whole Home Rental | $8,640 | $437 | 3 | 3 | 0.27 mi |
Super-comfortable Modern Home 3 Bdr -Platt Park DU | $4,883 | $247 | 3 | 3 | 0.49 mi |
BEAUTIFUL 3 BEDROOM 3.5 BATH TOWNHOUSE IN ROSEDALE | $3,381 | $171 | 3 | 3.5 | 0.71 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