Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.07% first-year return on $266k initial cash invested.
-23.07%
Cash On Cash
0.91%
Cap Rate
0.15
DSCR
$3,890
Rent
-$5,107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1151k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$230k
Closing costs
1%
$11,507
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$3,890
Total Expenses
$8,997
Mortgage P&I
150%
$5,825
Property Taxes
21%
$826
Home Insurance
10%
$402
HOA
2%
$76
Property Management
15%
$584
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$972
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Dedicated Office | Stylish 5B Home E#41907 | $4,769 | $234 | 4 | 3.5 | 1.65 mi |
Backyard Grill | Elegant 5BR Home G#41907 | $3,098 | $152 | 4 | 3.5 | 1.69 mi |
Newer comfy Renton house, theatre, gym | $8,620 | $423 | 4 | 2.5 | 0.62 mi |
Deluxe & Spacious~Gym~Hot Tub | $6,358 | $312 | 4 | 2.5 | 1.7 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