Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12% first-year return on $225k initial cash invested.
-12%
Cash On Cash
3.56%
Cap Rate
0.6
DSCR
$6,659
Rent
-$2,248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$985k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$197k
Closing costs
1%
$9,850
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,659
Total Expenses
$8,907
Mortgage P&I
74%
$4,903
Property Taxes
7%
$463
Home Insurance
5%
$345
HOA
0%
$0
Property Management
15%
$999
CapEx
4%
$266
Vacancy
0%
$0
Maintenance
4%
$266
Other
25%
$1,665
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Shevlin - Hot Tub, Updated, Westside Trail | $8,221 | $466 | 4 | 3.5 | 0.03 mi |
Bright & Spacious in Premier Bend Neighborhood | $2,311 | $131 | 3 | 3 | 0.36 mi |
Wild Meadow - Amazing Location, NW Bend | $6,669 | $378 | 4 | 3.5 | 0.06 mi |
Modern home in NW Bend (w/HOT TUB!) Walk to Shops! | $9,209 | $522 | 4 | 3 | 0.37 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