Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.67% first-year return on $427k initial cash invested.
-28.67%
Cash On Cash
-0.28%
Cap Rate
-0.05
DSCR
$2,627
Rent
-$10,207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1949k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$427k
Downpayment
20%
$390k
Closing costs
1%
$19,490
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,627
Total Expenses
$12,834
Mortgage P&I
367%
$9,645
Property Taxes
46%
$1,213
Home Insurance
26%
$682
HOA
1%
$33
Property Management
15%
$394
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$657
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy Lake Bungalow Near Airport & Seattle | $2,562 | $234 | 3 | 2 | 0.46 mi |
Spacious 3-Bedroom Home | $4,041 | $369 | 3 | 2 | 1.15 mi |
Puget Sound View Home with Hot Tub | $3,307 | $302 | 3 | 2 | 1.79 mi |
Cozy 3 bedroom condo on 2nd floor | $3,154 | $288 | 3 | 2 | 1.86 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