Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.89% first-year return on $103k initial cash invested.
-3.89%
Cash On Cash
5.12%
Cap Rate
0.89
DSCR
$3,351
Rent
-$333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$75,000
Closing costs
1%
$3,750
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,351
Total Expenses
$3,684
Mortgage P&I
54%
$1,799
Property Taxes
4%
$145
Home Insurance
4%
$131
HOA
0%
$0
Property Management
15%
$503
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$838
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Pet friendly, Laundry, Insurance & Relocation | $3,064 | $146 | 4 | 2 | 1.35 mi |
*The IdaHome* Single Level 4 bed/2 bath home | $3,589 | $171 | 4 | 2 | 1.44 mi |
The Monarch Suite by Host Boise by NNU & St Lukes | $3,505 | $167 | 4 | 2 | 1.52 mi |
Sunset beauty ~ 4bed ~ King Master ~ Newly built | $3,778 | $180 | 4 | 2 | 1.72 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