Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.96% first-year return on $392k initial cash invested.
-22.96%
Cash On Cash
0.96%
Cap Rate
0.16
DSCR
$5,663
Rent
-$7,492
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1750k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$392k
Downpayment
20%
$350k
Closing costs
1%
$17,500
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$5,663
Total Expenses
$13,155
Mortgage P&I
153%
$8,658
Property Taxes
21%
$1,166
Home Insurance
11%
$612
HOA
0%
$0
Property Management
15%
$849
CapEx
4%
$227
Vacancy
0%
$0
Maintenance
4%
$227
Other
25%
$1,416
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious Waterfront Beach house | $9,471 | $556 | 4 | 3.5 | 1.82 mi |
Luxe Federal Way Rental - Walk to the Water! | $6,813 | $400 | 4 | 3 | 0.95 mi |
Redondo Beach WA I Luxury Home | Oceanview Escape | $7,989 | $469 | 4 | 3 | 1.12 mi |
South of Seattle home with great Puget Sound views | $5,877 | $345 | 4 | 3 | 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