Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.28% first-year return on $77,940 initial cash invested.
-9.28%
Cash On Cash
4.18%
Cap Rate
0.68
DSCR
$2,392
Rent
-$603
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,940
Downpayment
20%
$62,800
Closing costs
1%
$3,140
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$2,392
Total Expenses
$2,995
Mortgage P&I
67%
$1,601
Property Taxes
6%
$135
Home Insurance
5%
$110
HOA
0%
$0
Property Management
15%
$359
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$598
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Whitetail Bungalow 10 min walk Downtown Nampa | $3,317 | $133 | 2 | 1 | 0.44 mi |
Bright 2 Bedroom Upstairs Apartment | $2,320 | $93 | 2 | 1 | 0.54 mi |
Arty, Cheery, Cozy and Bright / 2nd floor | $2,694 | $108 | 2 | 1 | 0.54 mi |
Adorable 2 Bedroom Guesthouse Near Downtown | $2,569 | $103 | 2 | 1 | 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