Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.27% first-year return on $91,605 initial cash invested.
-2.27%
Cash On Cash
5.81%
Cap Rate
0.98
DSCR
$3,328
Rent
-$173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$351k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,605
Downpayment
20%
$70,100
Closing costs
1%
$3,505
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,328
Total Expenses
$3,501
Mortgage P&I
52%
$1,738
Property Taxes
1%
$44
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$499
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$832
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Hot Tub, Sauna, Gym | Private 2BR Retreat | $2,938 | $140 | 3 | 1 | 4.13 mi |
Remodeled House 3/4 acre Dog friendly | $3,799 | $181 | 3 | 2 | 0.87 mi |
Comfortable Country Ranch | $3,106 | $148 | 3 | 2 | 1.6 mi |
9 Mi to Spanaway Park: Home w/ Indoor Hot Tub | $7,597 | $362 | 3 | 2 | 2.56 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