Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.87% first-year return on $160k initial cash invested.
-11.87%
Cash On Cash
3.25%
Cap Rate
0.55
DSCR
$4,173
Rent
-$1,587
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$130k
Closing costs
1%
$6,499
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,173
Total Expenses
$5,760
Mortgage P&I
76%
$3,180
Property Taxes
8%
$349
Home Insurance
5%
$228
HOA
0%
$0
Property Management
15%
$626
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,043
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious 4 bedroom cabin with mountain view | $2,073 | $145 | 4 | 2.5 | 1.84 mi |
Modern getaway between Mission Ridge & Leavenworth | $3,688 | $258 | 3 | 2.5 | 1.59 mi |
Spacious 3BR,8 guest, pool/2BA/Hot tub, SKI-SUN | $6,748 | $472 | 3 | 2 | 0.49 mi |
3 bedroom loft | $3,703 | $259 | 3 | 2 | 1.06 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