Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.62% first-year return on $115k initial cash invested.
-13.62%
Cash On Cash
2.87%
Cap Rate
0.48
DSCR
$3,035
Rent
-$1,301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,000
Closing costs
1%
$4,600
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,035
Total Expenses
$4,336
Mortgage P&I
75%
$2,282
Property Taxes
14%
$437
Home Insurance
5%
$161
HOA
0%
$0
Property Management
15%
$455
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$759
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy 3 Bdr in Olympia for family/business travel | $4,122 | $176 | 3 | 2 | 0.29 mi |
Cascadia Lounge: 3bd w/ Sauna Central Olympia | $4,731 | $202 | 3 | 2 | 0.32 mi |
Historic Olympia Home - Charming - Great Location | $5,012 | $214 | 3 | 1.5 | 0.29 mi |
Rural Retreat Close to Downtown Olympia (Master) | $3,654 | $156 | 4 | 2 | 0.57 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