Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.93% first-year return on $144k initial cash invested.
-5.93%
Cash On Cash
4.71%
Cap Rate
0.82
DSCR
$5,348
Rent
-$713
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,348 income − $6,061 expenses = $713 out of pocket
Investment Breakdown
|
Purchase Price
$573k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$115k
Closing costs
1%
$5,728
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$5,348
Total Expenses
$6,061
Mortgage P&I
51%
$2,746
Property Taxes
9%
$506
Home Insurance
4%
$201
HOA
1%
$41
Property Management
15%
$802
CapEx
4%
$214
Vacancy
0%
$0
Maintenance
4%
$214
Other
25%
$1,337
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Whispering Pines | $4,785 | $286 | 4 | 2.5 | 0.35 mi |
Seattle Area Retreat • Game Room • Sleeps 12 | $6,357 | $380 | 4 | 3.5 | 1.6 mi |
Fire Pit • HOT TUB + Koi Pond • Pet-Friendly Yard | $6,675 | $399 | 4 | 2 | 0.09 mi |
Mid-Century Modern House w/Tiki Room & Hot Tub | $6,290 | $376 | 4 | 2 | 1.31 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