Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.15% first-year return on $186k initial cash invested.
-11.15%
Cash On Cash
3.25%
Cap Rate
0.58
DSCR
$5,273
Rent
-$1,732
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$774k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$155k
Closing costs
1%
$7,737
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,273
Total Expenses
$7,005
Mortgage P&I
69%
$3,616
Property Taxes
11%
$583
Home Insurance
5%
$275
HOA
0%
$0
Property Management
15%
$791
CapEx
4%
$211
Vacancy
0%
$0
Maintenance
4%
$211
Other
25%
$1,318
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Dedicated Office | Stylish 5B Home E#41907 | $5,765 | $234 | 4 | 3.5 | 1.56 mi |
Backyard Grill | Elegant 5BR Home G#41907 | $3,745 | $152 | 4 | 3.5 | 1.6 mi |
Deluxe & Spacious~Gym~Hot Tub | $7,219 | $293 | 4 | 3.5 | 1.64 mi |
Luxurious 3 story new construction near Seattle! | $9,609 | $390 | 5 | 3.5 | 1.47 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