Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.8% first-year return on $91,122 initial cash invested.
0.8%
Cash On Cash
6.4%
Cap Rate
1.14
DSCR
$4,209
Rent
$61
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,122
Downpayment
20%
$69,640
Closing costs
1%
$3,482
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,209
Total Expenses
$4,148
Mortgage P&I
39%
$1,629
Property Taxes
9%
$378
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$631
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,052
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Upscale Historical Northwest Home | $8,826 | $372 | 2 | 2 | 0.3 mi |
Views! Top floor, corner A/C - Bay and mtn views! | $3,322 | $140 | 2 | 1.5 | 0.31 mi |
Steps to Dome Breathtaking views + parking + AC! | $4,010 | $169 | 2 | 1.5 | 0.37 mi |
Top floor corner condo with UNREAL views of Commencement Bay + DT Tacoma skyline | $3,108 | $131 | 2 | 1.5 | 0.5 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