Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.88% first-year return on $129k initial cash invested.
-5.88%
Cash On Cash
4.81%
Cap Rate
0.82
DSCR
$4,612
Rent
-$630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$498k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$99,660
Closing costs
1%
$4,983
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,612
Total Expenses
$5,242
Mortgage P&I
53%
$2,445
Property Taxes
9%
$406
Home Insurance
4%
$178
HOA
0%
$0
Property Management
15%
$692
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,153
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4bd 3ba Big Pool Movie RM, Mini Golf 20min airprt+ | $4,490 | $246 | 4 | 3 | 1.04 mi |
Lancelot Inn | $5,220 | $286 | 4 | 3 | 1.07 mi |
Game On | 2 Lounges, Ping Pong, Firepit + Hot Tub | $4,216 | $231 | 4 | 3 | 1.68 mi |
Peaceful Haven I Stylish Home in North Spokane | $4,435 | $243 | 4 | 2 | 0.97 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