Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.22% first-year return on $486k initial cash invested.
-24.22%
Cash On Cash
0.8%
Cap Rate
0.13
DSCR
$5,121
Rent
-$9,810
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2200k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$486k
Downpayment
20%
$440k
Closing costs
1%
$22,000
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$5,121
Total Expenses
$14,931
Mortgage P&I
216%
$11,067
Property Taxes
12%
$594
Home Insurance
15%
$770
HOA
1%
$42
Property Management
15%
$768
CapEx
4%
$205
Vacancy
0%
$0
Maintenance
4%
$205
Other
25%
$1,280
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lovely Twin Falls Home w/ Private Hot Tub! | $4,925 | $257 | 5 | 3 | 3.2 mi |
Tj Rancher home/King beds/Prvt Yard/2.5 bath | $2,951 | $154 | 3 | 3.5 | 2.84 mi |
Luxe stay, Broadmoor near St Luke’s | $4,867 | $254 | 3 | 3 | 2.98 mi |
Canyon Rim, Privacy, Hot-Tub, Theater, Relaxation! | $8,738 | $456 | 3 | 4 | 0.35 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