Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.83% first-year return on $454k initial cash invested.
-25.83%
Cash On Cash
0.31%
Cap Rate
0.05
DSCR
$4,604
Rent
-$9,780
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2049k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$454k
Downpayment
20%
$410k
Closing costs
1%
$20,494
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$4,604
Total Expenses
$14,384
Mortgage P&I
220%
$10,124
Property Taxes
28%
$1,312
Home Insurance
15%
$684
HOA
1%
$54
Property Management
15%
$691
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,151
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Family & Dog-Friendly | MIL Suite | Gigabit WiFi | $6,680 | $305 | 4 | 3 | 1.5 mi |
Blueground | Sammamish, yard, nr dining & parks | $5,847 | $267 | 4 | 2.5 | 1.86 mi |
Modern house / fully fenced yard/ garage | $5,935 | $271 | 3 | 2.5 | 1.85 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