Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.43% first-year return on $136k initial cash invested.
-2.43%
Cash On Cash
5.76%
Cap Rate
0.98
DSCR
$5,592
Rent
-$275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$560k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,600
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,592
Total Expenses
$5,867
Mortgage P&I
49%
$2,737
Property Taxes
4%
$249
Home Insurance
4%
$196
HOA
0%
$0
Property Management
15%
$839
CapEx
4%
$224
Vacancy
0%
$0
Maintenance
4%
$224
Other
25%
$1,398
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Perfect Sanctuary for 8 w Hot Tub near City Park | $8,034 | $433 | 3 | 2 | 0.55 mi |
Jetted Tub, King, Steam Rm, Zoo, Museum, Sleeps 12 | $6,308 | $340 | 3 | 2.5 | 0.17 mi |
Home in Congress Park | $5,529 | $298 | 3 | 1.5 | 0.57 mi |
Walk to Denver Zoo: City Park Getaway w/ Garden | $5,455 | $294 | 3 | 2.5 | 0.6 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