Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.66% first-year return on $123k initial cash invested.
-4.66%
Cash On Cash
5.26%
Cap Rate
0.88
DSCR
$4,735
Rent
-$479
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$501k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,013
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,735
Total Expenses
$5,214
Mortgage P&I
53%
$2,486
Property Taxes
7%
$320
Home Insurance
3%
$136
HOA
0%
$0
Property Management
15%
$710
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,184
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Stay Near Ferry Private Balcony/Entire home! | $4,038 | $177 | 3 | 1.5 | 0.46 mi |
Bremerton Retreat 30-Min Fast Ferry to Seattle | $3,833 | $168 | 2 | 2 | 0.61 mi |
Waterview 4BR Home w/Hot Tub, Spa Bath & Game Room | $7,232 | $317 | 4 | 3 | 0.5 mi |
Waterview 4BR Home w/Hot Tub, Spa Bath & Game Room | $6,296 | $276 | 4 | 3 | 0.53 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