Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.39% first-year return on $82,779 initial cash invested.
-3.39%
Cash On Cash
5.6%
Cap Rate
0.92
DSCR
$2,818
Rent
-$234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,779
Downpayment
20%
$55,980
Closing costs
1%
$2,799
Rehab
0%
$0
Furnishing
9%
$24,000
Cashflow
Total Income
$2,818
Total Expenses
$3,052
Mortgage P&I
51%
$1,428
Property Taxes
6%
$173
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$704
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Park View with Two King Beds, Bubble Hockey, Yard | $3,240 | $159 | 4 | 2 | 0.24 mi |
Cozy 4-bedroom house in Pocatello that will fit your stay! | $4,035 | $198 | 4 | 2 | 0.6 mi |
Family-Friendly 4BR + Loft - Sleeps 10 in Town! | $2,996 | $147 | 4 | 2 | 0.63 mi |
★Cozy Cottage★ Long Stays Beautiful Days♥ | $2,812 | $138 | 4 | 2 | 0.63 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