Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.26% first-year return on $194k initial cash invested.
-15.26%
Cash On Cash
2.7%
Cap Rate
0.45
DSCR
$4,829
Rent
-$2,469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$839k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$168k
Closing costs
1%
$8,388
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,829
Total Expenses
$7,298
Mortgage P&I
86%
$4,166
Property Taxes
11%
$512
Home Insurance
6%
$303
HOA
0%
$0
Property Management
15%
$724
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,207
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Platinum Paradise-Private HotTub-Gas Firepit-BEND | $6,997 | $284 | 3 | 2 | 0.14 mi |
Mt Bachelor Family Nest | $3,843 | $156 | 3 | 2.5 | 0.38 mi |
Ranch-Style One Story in SW Bend! | $3,917 | $159 | 3 | 2 | 0.55 mi |
Bluebird Day - Brooks House | $8,130 | $330 | 4 | 3 | 0.14 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