Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.87% first-year return on $203k initial cash invested.
-16.87%
Cash On Cash
1.99%
Cap Rate
0.34
DSCR
$4,085
Rent
-$2,855
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$853k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$171k
Closing costs
1%
$8,530
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,085
Total Expenses
$6,940
Mortgage P&I
101%
$4,109
Property Taxes
14%
$565
Home Insurance
7%
$306
HOA
0%
$0
Property Management
15%
$613
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,021
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Birdie Abode | $4,097 | $259 | 4 | 3 | 4.52 mi |
Rustic Oregon Oasis in Philomath | $2,784 | $176 | 3 | 2 | 1.66 mi |
The Fir Country Cottage | $3,432 | $217 | 3 | 2 | 3.46 mi |
More Space 2 units at same location w AC! Retreat | $4,397 | $278 | 3 | 2 | 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