Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.97% first-year return on $129k initial cash invested.
-9.97%
Cash On Cash
3.83%
Cap Rate
0.63
DSCR
$3,510
Rent
-$1,072
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$100,000
Closing costs
1%
$5,000
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,510
Total Expenses
$4,582
Mortgage P&I
72%
$2,528
Property Taxes
6%
$195
Home Insurance
5%
$175
HOA
0%
$0
Property Management
15%
$526
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$878
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Greenish-Acres Farmhouse | $4,116 | $199 | 4 | 3 | 1.7 mi |
Sunset Stay: Close to SLC | $4,716 | $228 | 4 | 2.5 | 0.69 mi |
Family Fun: Pool, Arcade, Massage Chair | $7,963 | $385 | 5 | 3 | 1.22 mi |
Great Family THOME! Big 3 Bed 3 Bath Private Yard | $1,737 | $84 | 3 | 2.5 | 0.85 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