Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.93% first-year return on $57,730 initial cash invested.
-4.93%
Cash On Cash
5.54%
Cap Rate
0.91
DSCR
$2,777
Rent
-$237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,777 income − $3,014 expenses = $237 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,730
Downpayment
20%
$54,980
Closing costs
1%
$2,749
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$2,777
Total Expenses
$3,014
Mortgage P&I
50%
$1,395
Property Taxes
4%
$107
Home Insurance
3%
$96
HOA
3%
$83
Property Management
15%
$417
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$694
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Edelweiss | $3,315 | $218 | 2 | 2 | 0.03 mi |
Spring Mountain Cottage | Pool, Gym, Hot Tub | $3,665 | $241 | 2 | 2 | 0.11 mi |
Spring Mountain Getaway | $3,544 | $233 | 2 | 2 | 0.38 mi |
Renovated golf course condo near downtown McCall! | $3,103 | $204 | 2 | 2 | 0.4 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