This property looks like a bad Airbnb investment with a projected -6.47% first-year return on $194k initial cash invested.
-6.47%
Cash On Cash
4.88%
Cap Rate
0.81
DSCR
$7,252
Rent
-$1,049
Cashflow
Cash Flow
$7,252 income − $8,301 expenses = $1,049 out of pocket
Investment Breakdown
|
Purchase Price
$783k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$157k
Closing costs
1%
$7,831
Rehab
0%
$0
Furnishing
4%
$30,000
Cashflow
Total Income
$7,252
Total Expenses
$8,301
Mortgage P&I
54%
$3,942
Property Taxes
6%
$438
Home Insurance
4%
$280
HOA
2%
$160
Property Management
15%
$1,088
CapEx
4%
$290
Vacancy
0%
$0
Maintenance
4%
$290
Other
25%
$1,813
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
#2 Lark Ln, Near Ft. Rock , Sauna, 12 SHARC passes | $6,813 | $448 | 5 | 4 | 0.16 mi |
8 Mt Baker Home with Hot Tub | $6,768 | $445 | 5 | 4 | 0.19 mi |
Fort Rock Park-2 Family rooms-Game room-3 Decks | $6,479 | $426 | 5 | 4 | 0.35 mi |
Projection Charts
Investment Value YoY