Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.75% first-year return on $175k initial cash invested.
-16.75%
Cash On Cash
1.97%
Cap Rate
0.35
DSCR
$3,390
Rent
-$2,439
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$746k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$149k
Closing costs
1%
$7,464
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,390
Total Expenses
$5,829
Mortgage P&I
104%
$3,528
Property Taxes
12%
$404
Home Insurance
8%
$269
HOA
0%
$0
Property Management
15%
$508
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$848
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Wenatchee Heights Resort | $4,763 | $348 | 3 | 3 | 1.19 mi |
February Special! Selected dates discounted. | $3,244 | $237 | 3 | 1 | 4.35 mi |
4 Bdrm House on Private 3 Acres Along Scenic Creek | $3,258 | $238 | 4 | 2 | 2.75 mi |
Mountain Retreat, steps from Skiing, Mountain Biking, and Hiking | $8,514 | $622 | 4 | 2 | 3.77 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