Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.93% first-year return on $299k initial cash invested.
-22.93%
Cash On Cash
1.07%
Cap Rate
0.17
DSCR
$3,993
Rent
-$5,715
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1310k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$299k
Downpayment
20%
$262k
Closing costs
1%
$13,100
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$3,993
Total Expenses
$9,708
Mortgage P&I
168%
$6,719
Property Taxes
15%
$614
Home Insurance
11%
$458
HOA
0%
$0
Property Management
15%
$599
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$998
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Open‑Plan NoBo Home w/ Patio | $8,286 | $454 | 3 | 3.5 | 0.19 mi |
Contemporary Boulder Home with rooftop views | $5,968 | $327 | 3 | 3.5 | 0.66 mi |
Chic Townhome ~ 5 min drive to Pearl ~ Game Room | $3,942 | $216 | 3 | 2.5 | 0.69 mi |
3Br 2Ba Mountain views and a Pool. | $5,384 | $295 | 3 | 2 | 0.65 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