Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.21% first-year return on $218k initial cash invested.
-20.21%
Cash On Cash
1.35%
Cap Rate
0.23
DSCR
$3,452
Rent
-$3,663
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$190k
Closing costs
1%
$9,501
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,452
Total Expenses
$7,115
Mortgage P&I
133%
$4,592
Property Taxes
15%
$520
Home Insurance
10%
$346
HOA
0%
$0
Property Management
15%
$518
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$863
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Amazing entire home perfectly located in Boulder | $10,788 | $514 | 3 | 3 | 0.09 mi |
Best view in Boulder! | $6,296 | $300 | 3 | 2 | 0.3 mi |
Three Bedroom Townhome with Pool & Tennis | $6,086 | $290 | 3 | 2 | 0.31 mi |
Bea's Sunny Boulder Home 4bd/4ba Townhouse w/ AC | $10,809 | $515 | 4 | 3.5 | 0.32 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