Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.65% first-year return on $328k initial cash invested.
-21.65%
Cash On Cash
1.22%
Cap Rate
0.21
DSCR
$5,749
Rent
-$5,916
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1447k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$328k
Downpayment
20%
$289k
Closing costs
1%
$14,474
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$5,749
Total Expenses
$11,665
Mortgage P&I
125%
$7,161
Property Taxes
18%
$1,053
Home Insurance
9%
$525
HOA
3%
$167
Property Management
15%
$862
CapEx
4%
$230
Vacancy
0%
$0
Maintenance
4%
$230
Other
25%
$1,437
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
New Home in Sudden Valley | $7,038 | $445 | 4 | 3 | 0.22 mi |
Beautiful Lake Whatcom/Sudden Valley House Rental steps from the water | $6,200 | $392 | 4 | 2.5 | 0.4 mi |
Spacious woodsy 4BD/2.5B near Lake | $2,926 | $185 | 4 | 2.5 | 0.56 mi |
Cozy Lakeview Sunsets & Cinema | $6,485 | $410 | 4 | 2 | 0.11 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