Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.1% first-year return on $107k initial cash invested.
-7.1%
Cash On Cash
4.5%
Cap Rate
0.77
DSCR
$3,736
Rent
-$631
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$422k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,440
Closing costs
1%
$4,222
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,736
Total Expenses
$4,367
Mortgage P&I
55%
$2,065
Property Taxes
8%
$317
Home Insurance
5%
$168
HOA
1%
$25
Property Management
15%
$560
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$934
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Wine+Ski House -hot tub, fenced yard, dog friendly | $6,074 | $416 | 3 | 3 | 0.83 mi |
Fire Pit+Movie Screen | $4,906 | $336 | 3 | 3 | 1.19 mi |
Home Away From Home, Family Retreat. Golf & Relax | $3,314 | $227 | 3 | 2.5 | 0.62 mi |
Charming Home w/ Mtn & Columbia River Views! | $3,752 | $257 | 3 | 2 | 0.03 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