Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.33% first-year return on $93,579 initial cash invested.
-1.33%
Cash On Cash
5.85%
Cap Rate
1.03
DSCR
$3,677
Rent
-$104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,579
Downpayment
20%
$71,980
Closing costs
1%
$3,599
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,677
Total Expenses
$3,781
Mortgage P&I
47%
$1,713
Property Taxes
5%
$175
Home Insurance
3%
$128
HOA
0%
$0
Property Management
15%
$552
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$919
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming Historic Craftsman Home Near Downtown | $4,417 | $274 | 3 | 1 | 0.68 mi |
Wenatchee home | $2,708 | $168 | 3 | 1.5 | 0.16 mi |
Cozy Bungalow | $2,321 | $144 | 3 | 2 | 0.45 mi |
3 bedroom loft | $4,191 | $260 | 3 | 2 | 1.02 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