Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.83% first-year return on $131k initial cash invested.
-14.83%
Cash On Cash
2.6%
Cap Rate
0.43
DSCR
$3,328
Rent
-$1,618
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$509k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$102k
Closing costs
1%
$5,092
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,328
Total Expenses
$4,946
Mortgage P&I
78%
$2,589
Property Taxes
17%
$582
Home Insurance
5%
$178
HOA
0%
$0
Property Management
15%
$499
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$832
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Joy’s peacefully home sleeps 11 | $4,884 | $434 | 4 | 2 | 0.32 mi |
Anchorage Home ~ 8 Mi to Downtown! | $3,433 | $305 | 4 | 2.5 | 0.28 mi |
The Modern Moose, A ranch home close to airport. | $3,928 | $349 | 3 | 2 | 0.16 mi |
Southside Serenity: Alaskan Airbnb with Hot Tub! | $4,513 | $401 | 3 | 2 | 0.17 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