Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.86% first-year return on $174k initial cash invested.
-11.86%
Cash On Cash
3.28%
Cap Rate
0.56
DSCR
$4,967
Rent
-$1,721
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$715k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$143k
Closing costs
1%
$7,150
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,967
Total Expenses
$6,688
Mortgage P&I
70%
$3,478
Property Taxes
11%
$555
Home Insurance
5%
$250
HOA
0%
$20
Property Management
15%
$745
CapEx
4%
$199
Vacancy
0%
$0
Maintenance
4%
$199
Other
25%
$1,242
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious 4BR Getaway | Grill, Patio & Game Table | $5,074 | $278 | 4 | 2.5 | 0.53 mi |
House refresh! Great to entertain! | $6,844 | $375 | 4 | 2.5 | 0.94 mi |
House in private neighborhood for 7 | $3,176 | $174 | 4 | 2.5 | 1.47 mi |
Eight is enough, 10 min to Downtown Tacoma | $5,475 | $300 | 4 | 2.5 | 1.73 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