Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.25% first-year return on $125k initial cash invested.
-0.25%
Cash On Cash
6.28%
Cap Rate
1.08
DSCR
$5,535
Rent
-$26
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,535 income − $5,561 expenses = $26 out of pocket
Investment Breakdown
|
Purchase Price
$510k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,101
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,535
Total Expenses
$5,561
Mortgage P&I
45%
$2,476
Property Taxes
4%
$245
Home Insurance
3%
$184
HOA
0%
$0
Property Management
15%
$830
CapEx
4%
$221
Vacancy
0%
$0
Maintenance
4%
$221
Other
25%
$1,384
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Huckleberry Haven | $4,379 | $244 | 3 | 2 | 0.26 mi |
𓇻Elegant Forest Retreat | Starlink, Coffee, BBQ | $7,932 | $442 | 3 | 2 | 0.26 mi |
Forks Fir House | $6,299 | $351 | 3 | 2 | 0.29 mi |
Olympic Rivers Retreat in Forks, WA | $5,832 | $325 | 3 | 2 | 0.31 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