Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.54% first-year return on $275k initial cash invested.
-23.54%
Cash On Cash
0.72%
Cap Rate
0.13
DSCR
$3,501
Rent
-$5,384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$275k
Downpayment
20%
$250k
Closing costs
1%
$12,500
Rehab
0%
$0
Furnishing
1%
$12,000
Cashflow
Total Income
$3,501
Total Expenses
$8,885
Mortgage P&I
171%
$5,994
Property Taxes
22%
$773
Home Insurance
13%
$438
HOA
0%
$0
Property Management
15%
$525
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$875
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lake Tapps guesthouse with Fireplace and BBQ | $3,071 | $187 | 2 | 1 | 1.18 mi |
Lakefront Cabin/Private Dock, Kayaks & Sunset View | $5,634 | $343 | 2 | 1 | 1.88 mi |
Lake Tapps! No Bank Waterfront | $5,946 | $362 | 2 | 1 | 1.89 mi |
Tiny on Tapps - 4 People | $4,780 | $291 | 2 | 1.5 | 1.74 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