Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.52% first-year return on $91,590 initial cash invested.
-16.52%
Cash On Cash
2.3%
Cap Rate
0.38
DSCR
$1,811
Rent
-$1,261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,590
Downpayment
20%
$75,800
Closing costs
1%
$3,790
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$1,811
Total Expenses
$3,072
Mortgage P&I
106%
$1,916
Property Taxes
9%
$154
Home Insurance
7%
$133
HOA
0%
$0
Property Management
15%
$272
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$453
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Delightful 2-bedroom apartment with large yard in vibrant Lehi | $1,584 | $93 | 2 | 1 | 0.24 mi |
Fun, Cozy, Theater basement! | $2,112 | $124 | 2 | 1 | 0.25 mi |
⭐️Location, Comfort and Cleanliness. Whole basement | $2,572 | $151 | 2 | 1 | 0.51 mi |
Serenity Cove secluded apartment | $1,346 | $79 | 2 | 1 | 0.67 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