Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.14% first-year return on $88,793 initial cash invested.
-7.14%
Cash On Cash
4.8%
Cap Rate
0.8
DSCR
$2,655
Rent
-$528
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,655 income − $3,183 expenses = $528 out of pocket
Investment Breakdown
|
Purchase Price
$413k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,793
Downpayment
20%
$82,660
Closing costs
1%
$4,133
Rehab
0%
$0
Furnishing
0%
$2,000
Cashflow
Total Income
$2,655
Total Expenses
$3,183
Mortgage P&I
78%
$2,076
Property Taxes
4%
$105
Home Insurance
6%
$152
HOA
1%
$38
Property Management
5%
$132
CapEx
4%
$106
Vacancy
8%
$214
Maintenance
4%
$106
Other
10%
$254
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Mountain Top Log Cabin w/ HOT TUB, fire-pit, WiFi! | $2,674 | $157 | 2 | 2 | 0.02 mi |
Peaceful Creekside Cabin|Close to Downtown BC | $3,356 | $197 | 2 | 2 | 0.53 mi |
Mountain Top Log Cabin, HOT TUB, fire-pit, WiFi | $3,509 | $206 | 2 | 2 | 0.02 mi |
Mountain Top Log Cabin w/ HOT TUB, fire-pit, WiFi! | $3,236 | $190 | 2 | 2 | 0.02 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