Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.49% first-year return on $218k initial cash invested.
-17.49%
Cash On Cash
1.94%
Cap Rate
0.33
DSCR
$4,521
Rent
-$3,178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$924k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$185k
Closing costs
1%
$9,240
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,521
Total Expenses
$7,699
Mortgage P&I
99%
$4,494
Property Taxes
15%
$679
Home Insurance
7%
$329
HOA
1%
$27
Property Management
15%
$678
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,130
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Quiet and Comfortable Spacious Suburban Home | $5,858 | $321 | 4 | 3 | 0.94 mi |
Amazing Outdoor Space! Everett Escape w/ Hot Tub | $5,566 | $305 | 4 | 3.5 | 1.28 mi |
Modern Silver Lake Home, Everett | $5,110 | $280 | 4 | 2 | 1.56 mi |
Lakefront Gem: Balcony, Fire Pit & Yard in Everett | $6,333 | $347 | 5 | 3 | 1.15 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