Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.52% first-year return on $266k initial cash invested.
-12.52%
Cash On Cash
3.4%
Cap Rate
0.57
DSCR
$6,739
Rent
-$2,770
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,739 income − $9,509 expenses = $2,770 out of pocket
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$230k
Closing costs
1%
$11,500
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$6,739
Total Expenses
$9,509
Mortgage P&I
85%
$5,758
Property Taxes
2%
$113
Home Insurance
6%
$402
HOA
0%
$0
Property Management
15%
$1,011
CapEx
4%
$270
Vacancy
0%
$0
Maintenance
4%
$270
Other
25%
$1,685
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Tama 'Rackem Estate Home at Tamarack Resort | $10,373 | $696 | 4 | 3 | 0.12 mi |
Tamarack Mountain Chalet | $4,307 | $289 | 4 | 3 | 0.15 mi |
The Tree House | Tamarack Perks | $13,309 | $893 | 4 | 3.5 | 0.12 mi |
Clearwater Chalet @ Tamarack | $13,757 | $923 | 4 | 3.5 | 0.17 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