Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.27% first-year return on $308k initial cash invested.
-15.27%
Cash On Cash
2.66%
Cap Rate
0.45
DSCR
$7,183
Rent
-$3,914
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1350k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$308k
Downpayment
20%
$270k
Closing costs
1%
$13,500
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$7,183
Total Expenses
$11,097
Mortgage P&I
92%
$6,624
Property Taxes
8%
$554
Home Insurance
7%
$472
HOA
0%
$0
Property Management
15%
$1,077
CapEx
4%
$287
Vacancy
0%
$0
Maintenance
4%
$287
Other
25%
$1,796
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Serene 4 bedroom mountain home | $7,290 | $521 | 4 | 3.5 | 1.26 mi |
Stunning Boulder Luxury Mt Home | 15 mins to town | $13,992 | $1,000 | 4 | 3.5 | 1.32 mi |
Wildflower Lodge | $3,904 | $279 | 3 | 2.5 | 0.5 mi |
Boulder 'Barrett House' on Mtn Peak w/ Hot Tub | $10,648 | $761 | 3 | 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