Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.94% first-year return on $164k initial cash invested.
-13.94%
Cash On Cash
2.7%
Cap Rate
0.46
DSCR
$4,137
Rent
-$1,907
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$667k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$133k
Closing costs
1%
$6,674
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,137
Total Expenses
$6,044
Mortgage P&I
78%
$3,246
Property Taxes
13%
$552
Home Insurance
6%
$236
HOA
1%
$25
Property Management
15%
$621
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,034
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious 5BR Walk to Wild Waves! | $5,553 | $326 | 5 | 3 | 0.25 mi |
Sequoia Vacation Rental | $4,190 | $246 | 5 | 3 | 0.72 mi |
Hildurs Air BnB | $2,879 | $169 | 3 | 2 | 1.61 mi |
Spacious Tacoma home near Fife, and Federal Way! | $4,395 | $258 | 3 | 2 | 1.86 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