Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.78% first-year return on $148k initial cash invested.
-5.78%
Cash On Cash
4.85%
Cap Rate
0.82
DSCR
$4,907
Rent
-$711
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$589k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$118k
Closing costs
1%
$5,890
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,907
Total Expenses
$5,618
Mortgage P&I
59%
$2,896
Property Taxes
3%
$139
Home Insurance
4%
$206
HOA
0%
$22
Property Management
15%
$736
CapEx
4%
$196
Vacancy
0%
$0
Maintenance
4%
$196
Other
25%
$1,227
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Fire Pit Getaway Shops and Dining 70in TV | $4,829 | $252 | 4 | 2.5 | 0.18 mi |
Pet-Friendly 4BR Getaway w/ Hot Tub,Fire Pit & BBQ | $4,139 | $216 | 4 | 2.5 | 0.59 mi |
Welcome to the Jungle! Fits 18+! | $8,489 | $443 | 5 | 2.5 | 0.4 mi |
Great 3 bed in South Meridian | $2,587 | $135 | 3 | 2 | 0.42 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