Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.04% first-year return on $137k initial cash invested.
-11.04%
Cash On Cash
3.65%
Cap Rate
0.61
DSCR
$3,793
Rent
-$1,264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$569k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$114k
Closing costs
1%
$5,686
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,793
Total Expenses
$5,057
Mortgage P&I
75%
$2,841
Property Taxes
5%
$194
Home Insurance
5%
$201
HOA
0%
$0
Property Management
15%
$569
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$948
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Summit. SLC·Provo | 51%off 30+ day stay | $3,679 | $144 | 3 | 2.5 | 2.11 mi |
Modern Lehi home in Silicon Slopes, ThanksgivingPt | $4,114 | $161 | 3 | 2 | 1.85 mi |
Lehi MTR- 30 days, pets, garage | $3,526 | $138 | 3 | 2 | 2.01 mi |
HighlandLehi | Guest Fav | 3BR/2BA | W&D! | $2,811 | $110 | 3 | 2 | 2.12 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