This property looks like a bad Airbnb investment with a projected -16.5% first-year return on $72,933 initial cash invested.
-16.5%
Cash On Cash
2.95%
Cap Rate
0.48
DSCR
$1,493
Rent
-$1,003
Cashflow
$17,916
Annual
$151
ADR
33%
Occupancy
34%
Confidence Low
63%
Murphy Score
Cash Flow
$1,493 income − $2,496 expenses = $1,003 out of pocket
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,933
Downpayment
20%
$69,460
Closing costs
1%
$3,473
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,493
Total Expenses
$2,496
Mortgage P&I
120%
$1,797
Property Taxes
5%
$82
Home Insurance
8%
$124
HOA
0%
$0
Property Management
0%
$0
CapEx
4%
$60
Vacancy
0%
$0
Maintenance
4%
$60
Other
25%
$373
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Fabulous Frog! | $1,716 | $171 | 2 | 2 | 0 mi |
Peaceful Seasons | $2,770 | $276 | 2 | 2 | 0.05 mi |
Peaceful Seasons – A Cozy Hot Tub Retreat | $2,509 | $250 | 2 | 2 | 0.06 mi |
Mountain Getaway|HotTub|Fire Pit|Spring Fever Time | $2,349 | $234 | 2 | 2 | 0.09 mi |
Private Murphy Cabin Hot Tub Fire Pit | $1,686 | $168 | 2 | 2 | 0.17 mi |
BRAND NEW Mountain Cabin fully Equipped for Extended Stays & Remote Work | $1,345 | $134 | 2 | 2 | 0.19 mi |
The Bear Den. New cozy mountain cabin | $1,245 | $124 | 2 | 2 | 0.27 mi |
A Beautiful Cabin on a Nice Wide Creek! FREE WiFi/ ROKU TV | $1,696 | $169 | 2 | 2 | 0.69 mi |
Above It All Cabin - Mountain Views | $2,158 | $215 | 2 | 2 | 0.72 mi |
Projection Charts
Investment Value YoY
Annualized Return
CoC vs Downpayment
CoC vs Purchase Price