Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.01% first-year return on $257k initial cash invested.
-11.01%
Cash On Cash
3.63%
Cap Rate
0.62
DSCR
$8,324
Rent
-$2,356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1109k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$222k
Closing costs
1%
$11,086
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$8,324
Total Expenses
$10,680
Mortgage P&I
65%
$5,381
Property Taxes
11%
$901
Home Insurance
5%
$402
HOA
0%
$0
Property Management
15%
$1,249
CapEx
4%
$333
Vacancy
0%
$0
Maintenance
4%
$333
Other
25%
$2,081
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4BR 4BA The Treed Inn Firepit,Outdoor and Yard | $6,544 | $326 | 4 | 4 | 0.18 mi |
4BR 4BA Modern Lakefront Lodge with Hot Tub | $14,133 | $704 | 4 | 4.5 | 0.72 mi |
Retreat Home near Ocean & Airport | $10,178 | $507 | 4 | 3 | 1.09 mi |
Luxe Private Puget Sound Getaway in Burien! | $5,521 | $275 | 4 | 5 | 1.47 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