Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.33% first-year return on $119k initial cash invested.
-8.33%
Cash On Cash
4.37%
Cap Rate
0.72
DSCR
$3,994
Rent
-$825
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$95,980
Closing costs
1%
$4,799
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,994
Total Expenses
$4,819
Mortgage P&I
60%
$2,414
Property Taxes
6%
$228
Home Insurance
4%
$168
HOA
2%
$92
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 |
|---|---|---|---|---|---|
Rimview Haven: Hot Tub & Waterfall Trail! | $6,550 | $365 | 3 | 2 | 1.05 mi |
Family-Friendly Townhome convenience + Golf Views | $3,374 | $188 | 3 | 2 | 1.25 mi |
Sagebrush & Sunsets-King,Queen,Twins, Pets Welcome | $2,746 | $153 | 3 | 2 | 1.84 mi |
3 car garage Twin Falls house, RV Parking | $3,858 | $215 | 4 | 2 | 1.81 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