Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.48% first-year return on $187k initial cash invested.
-16.48%
Cash On Cash
2.25%
Cap Rate
0.37
DSCR
$3,574
Rent
-$2,564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$775k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$155k
Closing costs
1%
$7,750
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,574
Total Expenses
$6,138
Mortgage P&I
108%
$3,872
Property Taxes
8%
$279
Home Insurance
8%
$271
HOA
0%
$0
Property Management
15%
$536
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$894
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Adams Canyon Cottage - Hidden Gem on foothills | $4,419 | $227 | 3 | 2.5 | 1.08 mi |
1, 30Off Rental Car, Pool & Jacuzzi, 0 Fees, Crib | $3,582 | $184 | 4 | 2 | 2 mi |
Sunset Stay: Close to SLC | $4,438 | $228 | 4 | 2.5 | 0.65 mi |
Layton Foothills Retreat 4Bd, 2.5 Ba, XL Hot Tub | $3,348 | $172 | 4 | 2.5 | 1.98 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