Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.14% first-year return on $97,500 initial cash invested.
-6.14%
Cash On Cash
4.42%
Cap Rate
0.77
DSCR
$2,706
Rent
-$499
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$2,706
Total Expenses
$3,205
Mortgage P&I
62%
$1,679
Property Taxes
4%
$106
Home Insurance
5%
$122
HOA
0%
$0
Property Management
15%
$406
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$676
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy Pocatello Home - Near Lava Hot Springs | $4,146 | $213 | 4 | 2.5 | 0.53 mi |
Family Farmhouse in the City! | $2,570 | $132 | 4 | 1.5 | 0.63 mi |
Amber's Getaway | $2,725 | $140 | 4 | 3 | 0.19 mi |
Cozy Three Bedroom Home | $2,161 | $111 | 3 | 2 | 0.44 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