Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.07% first-year return on $196k initial cash invested.
-17.07%
Cash On Cash
2.06%
Cap Rate
0.36
DSCR
$4,285
Rent
-$2,795
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$170k
Closing costs
1%
$8,499
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,285
Total Expenses
$7,080
Mortgage P&I
95%
$4,084
Property Taxes
15%
$642
Home Insurance
7%
$298
HOA
0%
$0
Property Management
15%
$643
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,071
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious Cabin w/ Views, Near Lake Lawtonka! | $4,531 | $304 | 3 | 2.5 | 0.75 mi |
Modern Mtn-View Designer Home in Medicine Park | $4,292 | $288 | 3 | 2 | 0.49 mi |
Medicine Park Mountain Top Cabin-Hot Tub-sleep 11 | $4,456 | $299 | 3 | 2 | 0.54 mi |
The Bungalow on Big Rock | $4,680 | $314 | 3 | 2 | 0.72 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