Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.57% first-year return on $428k initial cash invested.
-22.57%
Cash On Cash
1%
Cap Rate
0.17
DSCR
$5,214
Rent
-$8,056
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1925k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$428k
Downpayment
20%
$385k
Closing costs
1%
$19,250
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$5,214
Total Expenses
$13,270
Mortgage P&I
181%
$9,446
Property Taxes
12%
$646
Home Insurance
13%
$674
HOA
0%
$0
Property Management
15%
$782
CapEx
4%
$209
Vacancy
0%
$0
Maintenance
4%
$209
Other
25%
$1,304
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious Private Boulder Home with Mountain View | $11,543 | $550 | 4 | 3 | 0.58 mi |
Spacious 3BR | Deck | Mountain Views + Trails | $5,814 | $277 | 4 | 3 | 1.97 mi |
Modern Boulder Escape: King Beds, Trails & Pool | $9,570 | $456 | 4 | 2.5 | 2.05 mi |
Boulder estate. Views, privacy, near downtown | $13,999 | $667 | 4 | 4 | 0.62 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