Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.39% first-year return on $113k initial cash invested.
-1.39%
Cash On Cash
6.06%
Cap Rate
1.03
DSCR
$4,995
Rent
-$130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,040
Closing costs
1%
$4,502
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,995
Total Expenses
$5,125
Mortgage P&I
44%
$2,202
Property Taxes
7%
$338
Home Insurance
4%
$187
HOA
0%
$0
Property Management
15%
$749
CapEx
4%
$200
Vacancy
0%
$0
Maintenance
4%
$200
Other
25%
$1,249
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
HotTub|Fire Pit|Pet Friendly|EV Charger | $4,584 | $314 | 3 | 2 | 0.39 mi |
Charming East Wenatchee Getaway with RV Parking | $3,635 | $249 | 3 | 2 | 0.48 mi |
Wine+Ski House -hot tub, fenced yard, dog friendly | $6,074 | $416 | 3 | 3 | 0.43 mi |
Happy Haven: Sleeps 12, Game Room, Hot Tub & Views | $6,351 | $435 | 4 | 3 | 0.52 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