Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.2% first-year return on $160k initial cash invested.
-11.2%
Cash On Cash
3.65%
Cap Rate
0.61
DSCR
$4,486
Rent
-$1,491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,750
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,486
Total Expenses
$5,977
Mortgage P&I
75%
$3,363
Property Taxes
5%
$225
Home Insurance
5%
$236
HOA
0%
$0
Property Management
15%
$673
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,122
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Arcade, foosball, king bed- Downtown SLC Avenues | $3,508 | $146 | 3 | 1 | 0.29 mi |
SAN SALTALY - ITALY IN THE AVENUES | $3,316 | $138 | 3 | 1 | 0.44 mi |
Cozy Cottage Minutes from downtown Salt Lake City! | $6,440 | $268 | 3 | 2 | 0.47 mi |
The Duo on East | 2 Private Units | Prime Location | $4,734 | $197 | 3 | 2 | 0.47 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