Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.61% first-year return on $150k initial cash invested.
-11.61%
Cash On Cash
3.22%
Cap Rate
0.55
DSCR
$3,369
Rent
-$1,451
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$120k
Closing costs
1%
$6,000
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,369
Total Expenses
$4,820
Mortgage P&I
87%
$2,926
Property Taxes
2%
$67
Home Insurance
6%
$210
HOA
0%
$0
Property Management
15%
$505
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$842
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Idahome Away From Home. Relaxing & clean | $4,545 | $223 | 4 | 2 | 4.75 mi |
Twin Falls Home | $2,955 | $145 | 3 | 2 | 3.48 mi |
The Cozy White House | $2,282 | $112 | 3 | 2 | 3.52 mi |
The Classy Country Cottage | $2,996 | $147 | 3 | 2 | 3.55 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