Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.71% first-year return on $301k initial cash invested.
-20.71%
Cash On Cash
1.43%
Cap Rate
0.24
DSCR
$5,344
Rent
-$5,187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1317k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$301k
Downpayment
20%
$263k
Closing costs
1%
$13,169
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$5,344
Total Expenses
$10,531
Mortgage P&I
122%
$6,540
Property Taxes
18%
$975
Home Insurance
8%
$450
HOA
0%
$0
Property Management
15%
$802
CapEx
4%
$214
Vacancy
0%
$0
Maintenance
4%
$214
Other
25%
$1,336
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Retreat Home near Ocean & Airport | $9,870 | $507 | 4 | 3 | 0.84 mi |
4BR 4BA The Treed Inn Firepit,Outdoor and Yard | $6,346 | $326 | 4 | 4 | 0.08 mi |
Spacious Retreat: 3 Miles to Airport 12 to Seattle | $4,322 | $222 | 4 | 2 | 1.1 mi |
Luxury Retreat: 4 bedroom/2 bath close to Seattle | $4,497 | $231 | 4 | 2 | 1.87 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