Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.04% first-year return on $183k initial cash invested.
-15.04%
Cash On Cash
2.36%
Cap Rate
0.42
DSCR
$4,172
Rent
-$2,299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$788k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$158k
Closing costs
1%
$7,877
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,172
Total Expenses
$6,471
Mortgage P&I
88%
$3,683
Property Taxes
10%
$426
Home Insurance
7%
$276
HOA
2%
$83
Property Management
15%
$626
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,043
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Boise River Getaway | BSU | Hike | $4,365 | $184 | 3 | 3 | 0.34 mi |
Luxury Home, Pool, Greenbelt, Golf, Hike foothills | $8,494 | $358 | 3 | 2.5 | 0.66 mi |
3-bedroom home in foothills | $2,586 | $109 | 3 | 2 | 0.6 mi |
Cozy home in Harris Ranch w/BBQ + Firepit | $5,670 | $239 | 4 | 2.5 | 0.19 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