Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.75% first-year return on $133k initial cash invested.
-10.75%
Cash On Cash
3.93%
Cap Rate
0.63
DSCR
$4,464
Rent
-$1,193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$104k
Closing costs
1%
$5,197
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,464
Total Expenses
$5,657
Mortgage P&I
61%
$2,717
Property Taxes
13%
$590
Home Insurance
4%
$191
HOA
0%
$15
Property Management
15%
$670
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,116
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Shore View | $6,303 | $391 | 4 | 2.5 | 0.51 mi |
Anchorage Home ~ 8 Mi to Downtown! | $4,917 | $305 | 4 | 2.5 | 1.14 mi |
Cozy 4 Bedroom Home in South Anchorage | $5,562 | $345 | 4 | 2 | 1.12 mi |
3 BR waterfront home in the heart of Anchorage | $5,497 | $341 | 3 | 2.5 | 1.28 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