Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.19% first-year return on $145k initial cash invested.
-13.19%
Cash On Cash
3.13%
Cap Rate
0.52
DSCR
$3,678
Rent
-$1,594
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$605k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,050
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,678
Total Expenses
$5,272
Mortgage P&I
82%
$3,023
Property Taxes
6%
$216
Home Insurance
6%
$212
HOA
2%
$55
Property Management
15%
$552
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$920
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Garage, Pools, Pickleball N/ American Fork Canyon | $3,911 | $167 | 3 | 2.5 | 0.18 mi |
Silicone Slopes Home - Theatre Room - Pickleball | $4,356 | $186 | 3 | 2.5 | 0.31 mi |
Extended Stay! Pet Friendly! 30+ Day Discounts! | $3,209 | $137 | 3 | 2.5 | 0.31 mi |
Extended Stay Discount! Garage! Pets Welcome! | $3,864 | $165 | 3 | 2.5 | 0.32 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