Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.81% first-year return on $113k initial cash invested.
-8.81%
Cash On Cash
4.21%
Cap Rate
0.7
DSCR
$3,733
Rent
-$826
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,000
Closing costs
1%
$4,500
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,733
Total Expenses
$4,559
Mortgage P&I
60%
$2,257
Property Taxes
9%
$353
Home Insurance
4%
$158
HOA
0%
$0
Property Management
15%
$560
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$933
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Rare 3BR Home w/ 2 Kings, Garage, 15 min to DT PDX | $4,010 | $169 | 3 | 2 | 0.37 mi |
Town Delight, close to Portland | $4,626 | $195 | 3 | 2 | 0.64 mi |
3Bed 2Bath Child Friendly Fenced Yard| Near I-5 | | $3,582 | $151 | 3 | 2 | 0.26 mi |
Relaxing Rambler - Bright, Spacious - Near I5+205 | $3,677 | $155 | 3 | 2 | 0.3 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