Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.05% first-year return on $182k initial cash invested.
-15.05%
Cash On Cash
2.55%
Cap Rate
0.43
DSCR
$4,498
Rent
-$2,282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$752k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$150k
Closing costs
1%
$7,519
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,498
Total Expenses
$6,780
Mortgage P&I
82%
$3,702
Property Taxes
14%
$628
Home Insurance
6%
$268
HOA
1%
$23
Property Management
15%
$675
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,124
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Renton Home Prime Location | $3,309 | $160 | 4 | 3 | 1.55 mi |
Spacious Home close to Airport & Seattle | $5,771 | $279 | 4 | 2.5 | 0.48 mi |
Cheerful 4 bedroom home close to the airport | $5,667 | $274 | 4 | 2.5 | 0.5 mi |
Newly Constructed Luxurious Estate | Sleeps 32 | $8,191 | $396 | 4 | 2.5 | 0.66 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