Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.74% first-year return on $133k initial cash invested.
-11.74%
Cash On Cash
3.21%
Cap Rate
0.54
DSCR
$3,265
Rent
-$1,303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$104k
Closing costs
1%
$5,200
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,265
Total Expenses
$4,568
Mortgage P&I
79%
$2,564
Property Taxes
8%
$254
Home Insurance
6%
$182
HOA
0%
$0
Property Management
15%
$490
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$816
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
New Virginia Park House Idaho | $3,979 | $218 | 4 | 2.5 | 1.87 mi |
Jade’s delightful 1937 Cottage 3BR+/2BA; Huge yard | $2,829 | $155 | 4 | 2 | 1.76 mi |
Fun For All & All For Fun! | $4,143 | $227 | 4 | 2.5 | 1.77 mi |
Caldwell House w/ Grill ~ 1 Mi to Downtown! | $3,103 | $170 | 4 | 2 | 0.76 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