Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.04% first-year return on $173k initial cash invested.
-7.04%
Cash On Cash
4.23%
Cap Rate
0.75
DSCR
$5,045
Rent
-$1,018
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$712k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$142k
Closing costs
1%
$7,117
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,045
Total Expenses
$6,063
Mortgage P&I
66%
$3,326
Property Taxes
1%
$65
Home Insurance
5%
$250
HOA
0%
$0
Property Management
15%
$757
CapEx
4%
$202
Vacancy
0%
$0
Maintenance
4%
$202
Other
25%
$1,261
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Renovated, modern home in a quiet area with a game room and spacious backyard | $5,804 | $329 | 4 | 3 | 1.16 mi |
South of Seattle home with great Puget Sound views | $6,086 | $345 | 4 | 3 | 1.36 mi |
Beautiful Waterfront | King Bed | Family & Pets | $6,510 | $369 | 4 | 3.5 | 0.51 mi |
Family Oasis on Star Lake; Kayaks + Grill + Games! | $10,197 | $578 | 4 | 2.5 | 0.75 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