Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.9% first-year return on $241k initial cash invested.
-17.9%
Cash On Cash
2.07%
Cap Rate
0.35
DSCR
$5,356
Rent
-$3,597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1062k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$241k
Downpayment
20%
$212k
Closing costs
1%
$10,623
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,356
Total Expenses
$8,953
Mortgage P&I
97%
$5,213
Property Taxes
11%
$568
Home Insurance
7%
$385
HOA
4%
$217
Property Management
15%
$803
CapEx
4%
$214
Vacancy
0%
$0
Maintenance
4%
$214
Other
25%
$1,339
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3 Bedroom townhome, super close to downtown FC! | $6,506 | $345 | 3 | 3 | 1.45 mi |
Coastal Chic Home near New Belgium & Old Town FC | $6,487 | $344 | 3 | 3 | 1.45 mi |
Ram’s Roost | Rooftop Hot Tub, Patio & Family Fun | $4,790 | $254 | 3 | 3 | 1.46 mi |
Coopers North in Old Town | Game Room + Hot Tub | $7,110 | $377 | 3 | 3 | 1.5 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