This property looks like a bad Airbnb investment with a projected -9.22% first-year return on $186k initial cash invested.
-9.22%
Cash On Cash
2.75%
Cap Rate
0.48
DSCR
$3,608
Rent
-$1,427
Cashflow
Cash Flow
$3,608 income − $5,035 expenses = $1,427 out of pocket
Investment Breakdown
|
Purchase Price
$522k
Downpayment
30.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
30%
$157k
Closing costs
1%
$5,220
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,608
Total Expenses
$5,035
Mortgage P&I
69%
$2,480
Property Taxes
18%
$638
Home Insurance
5%
$186
HOA
0%
$0
Property Management
15%
$541
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$902
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Comfort and style in the center of Anchorage | $7,244 | $433 | 4 | 3 | 0.27 mi |
Modern Midtown Home | $9,753 | $583 | 4 | 3 | 0.43 mi |
Parkside Home with Rooftop Hot Tub and Coffee Bar | $5,621 | $336 | 3 | 2 | 0.11 mi |
Projection Charts
Investment Value YoY