Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.02% first-year return on $271k initial cash invested.
-16.02%
Cash On Cash
2.41%
Cap Rate
0.41
DSCR
$6,456
Rent
-$3,614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1175k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$271k
Downpayment
20%
$235k
Closing costs
1%
$11,750
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$6,456
Total Expenses
$10,070
Mortgage P&I
89%
$5,715
Property Taxes
13%
$846
Home Insurance
6%
$411
HOA
0%
$0
Property Management
15%
$968
CapEx
4%
$258
Vacancy
0%
$0
Maintenance
4%
$258
Other
25%
$1,614
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Stunning Sammamish Lake View Home near Weowna Park | $6,754 | $364 | 4 | 3 | 1.46 mi |
Stunning Luxury Waterfront Home | $14,732 | $794 | 4 | 3.5 | 0.73 mi |
Lake Sammamish Waterfront House - Newly Remodeled! | $6,828 | $368 | 4 | 3.5 | 1.51 mi |
PNW Contemporary Retreat near Lake Sammamish | $4,843 | $261 | 4 | 2.5 | 1.79 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