Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.43% first-year return on $145k initial cash invested.
-14.43%
Cash On Cash
2.51%
Cap Rate
0.43
DSCR
$3,602
Rent
-$1,750
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$579k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$116k
Closing costs
1%
$5,785
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,602
Total Expenses
$5,352
Mortgage P&I
78%
$2,814
Property Taxes
15%
$526
Home Insurance
6%
$203
HOA
2%
$81
Property Management
15%
$540
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$900
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Villages of South Hill, Puyallup/Tacoma 4 bedroom | $3,833 | $210 | 4 | 2.5 | 0.54 mi |
Modern Escape | Spacious 4BR Home for Families, Gr | $3,796 | $208 | 4 | 2.5 | 1.36 mi |
Rehoboth house (Entire) | $4,800 | $263 | 4 | 2 | 1.18 mi |
WilliamsBNBHomes - South Hill | $4,818 | $264 | 3 | 3 | 1.67 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