Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.9% first-year return on $143k initial cash invested.
-10.9%
Cash On Cash
3.65%
Cap Rate
0.6
DSCR
$4,218
Rent
-$1,295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$565k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$113k
Closing costs
1%
$5,649
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,218
Total Expenses
$5,513
Mortgage P&I
67%
$2,842
Property Taxes
11%
$448
Home Insurance
5%
$198
HOA
0%
$0
Property Management
15%
$633
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,054
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3 car garage Twin Falls house, RV Parking | $4,512 | $215 | 4 | 2 | 0.56 mi |
3 Min to Canyon • Game Garage • King Bed • Firepit | $5,541 | $264 | 4 | 2 | 0.33 mi |
CONVENIENTLY LOCATED IN TWIN FALLS 4BD 2BA 3GA | $3,610 | $172 | 4 | 2 | 0.35 mi |
Large new home/king beds/ Large garage! | $3,967 | $189 | 4 | 2 | 0.54 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