Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.87% first-year return on $168k initial cash invested.
-12.87%
Cash On Cash
2.99%
Cap Rate
0.51
DSCR
$4,362
Rent
-$1,800
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$685k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$137k
Closing costs
1%
$6,847
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,362
Total Expenses
$6,162
Mortgage P&I
76%
$3,330
Property Taxes
11%
$497
Home Insurance
6%
$243
HOA
0%
$0
Property Management
15%
$654
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,090
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Remodeled Downtown Everett Charm + Views | $2,710 | $135 | 4 | 2.5 | 1.25 mi |
Entire home 3B/3B 2356 sq.ft | $5,782 | $288 | 3 | 3 | 0.84 mi |
Park/Mountain View, near Downtown Everett, Boeing | $4,196 | $209 | 3 | 2 | 0.23 mi |
Casa Nera- Modern Vintage Remodeled 1915 -Downtown | $6,123 | $305 | 3 | 2 | 0.76 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