Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.33% first-year return on $87,579 initial cash invested.
-11.33%
Cash On Cash
3.61%
Cap Rate
0.6
DSCR
$2,463
Rent
-$827
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,579
Downpayment
20%
$71,980
Closing costs
1%
$3,599
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$2,463
Total Expenses
$3,290
Mortgage P&I
73%
$1,810
Property Taxes
7%
$171
Home Insurance
5%
$126
HOA
0%
$0
Property Management
15%
$369
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$616
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Sweetly Chic Near DT Boise w/ Hot Tub! | $2,630 | $133 | 2 | 1 | 0.35 mi |
Perfect MTR or Affordable Stay | $1,858 | $94 | 2 | 1 | 0.37 mi |
Private space close to downtown Boise, Idaho. | $3,144 | $159 | 2 | 1 | 0.4 mi |
Cozy Glow Bungalow Minutes to BSU/Airport/Downtown | $2,392 | $121 | 2 | 1 | 0.5 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