Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.36% first-year return on $255k initial cash invested.
-20.36%
Cash On Cash
1.52%
Cap Rate
0.26
DSCR
$4,320
Rent
-$4,319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1127k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$225k
Closing costs
1%
$11,267
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,320
Total Expenses
$8,639
Mortgage P&I
129%
$5,574
Property Taxes
14%
$589
Home Insurance
9%
$402
HOA
0%
$0
Property Management
15%
$648
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,080
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
11 Mi to Olympic NP: Port Angeles Retreat w/ Deck | $4,991 | $293 | 3 | 2.5 | 0.8 mi |
Private 3BR 2BA Entire Home on Family Acreage | $4,309 | $253 | 3 | 2 | 0.18 mi |
Cozy Cottage at Old Finn Hall | Country Retreat | $5,536 | $325 | 3 | 2 | 1.09 mi |
Charming Country Home On the Olympic Peninsula | $6,234 | $366 | 3 | 2 | 1.35 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