Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.58% first-year return on $174k initial cash invested.
-3.58%
Cash On Cash
5.34%
Cap Rate
0.93
DSCR
$6,817
Rent
-$519
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$714k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$143k
Closing costs
1%
$7,140
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$6,817
Total Expenses
$7,336
Mortgage P&I
50%
$3,424
Property Taxes
6%
$385
Home Insurance
4%
$254
HOA
0%
$0
Property Management
15%
$1,023
CapEx
4%
$273
Vacancy
0%
$0
Maintenance
4%
$273
Other
25%
$1,704
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The House at Long Lake | $7,656 | $434 | 4 | 3 | 2.12 mi |
Family-Friendly Getaway:Game Room, Fire Pit, RV Pk | $4,322 | $245 | 4 | 2.5 | 4.04 mi |
Lake House Retreat Kid & Dog Friendly | $7,956 | $451 | 3 | 3 | 2.07 mi |
Lakefront l Kayaks, Fire Pit, New Deck | Seattle | $7,127 | $404 | 3 | 3 | 3.86 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