Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.78% first-year return on $122k initial cash invested.
-18.78%
Cash On Cash
1.9%
Cap Rate
0.31
DSCR
$2,237
Rent
-$1,906
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$523k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$105k
Closing costs
1%
$5,229
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$2,237
Total Expenses
$4,143
Mortgage P&I
118%
$2,644
Property Taxes
11%
$239
Home Insurance
8%
$187
HOA
0%
$0
Property Management
15%
$336
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$559
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Furnished 2BR in Salt Lake City | $3,982 | $170 | 2 | 2 | 0.17 mi |
Stunning 2BR/2BA Home near Downtown & Sugar House | $3,490 | $149 | 2 | 2 | 0.41 mi |
Hollywood House: Hip 2 bdrm, 2 bath - FAST Wi-Fi | $1,663 | $71 | 2 | 2 | 0.09 mi |
Charming Sugar House 2 bedroom 2 bath | $1,639 | $70 | 2 | 2 | 0.35 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