Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.65% first-year return on $186k initial cash invested.
-9.65%
Cash On Cash
2.59%
Cap Rate
0.45
DSCR
$3,480
Rent
-$1,494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,480 income − $4,974 expenses = $1,494 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
$3,480
Total Expenses
$4,974
Mortgage P&I
71%
$2,480
Property Taxes
18%
$638
Home Insurance
5%
$186
HOA
0%
$0
Property Management
15%
$522
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$870
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Comfort and style in the center of Anchorage | $6,915 | $421 | 4 | 3 | 0.27 mi |
Modern Midtown Home | $9,576 | $583 | 4 | 3 | 0.43 mi |
Parkside Home with Rooftop Hot Tub and Coffee Bar | $5,453 | $332 | 3 | 2 | 0.11 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