Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.85% first-year return on $178k initial cash invested.
-16.85%
Cash On Cash
1.9%
Cap Rate
0.33
DSCR
$3,166
Rent
-$2,495
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$732k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$146k
Closing costs
1%
$7,319
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,166
Total Expenses
$5,661
Mortgage P&I
111%
$3,526
Property Taxes
9%
$278
Home Insurance
8%
$261
HOA
2%
$75
Property Management
15%
$475
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$792
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beautiful Log Cabin in the Pines | $3,603 | $423 | 4 | 2.5 | 0.12 mi |
Relax and Escape at Lake of the Woods Chalet | $4,216 | $495 | 5 | 3 | 0.3 mi |
Mountain Home near Lake of the Woods, Ashland and 1 hour to Crater Lake | $1,840 | $216 | 3 | 2 | 0.43 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