Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.16% first-year return on $220k initial cash invested.
-18.16%
Cash On Cash
1.72%
Cap Rate
0.3
DSCR
$3,947
Rent
-$3,334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$935k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$220k
Downpayment
20%
$187k
Closing costs
1%
$9,350
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,947
Total Expenses
$7,281
Mortgage P&I
114%
$4,519
Property Taxes
13%
$507
Home Insurance
8%
$327
HOA
1%
$33
Property Management
15%
$592
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$987
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious Private Boulder Home with Mountain View | $11,041 | $550 | 4 | 3 | 0.47 mi |
Peaceful and sunlit home perfect for a family | $2,409 | $120 | 4 | 5 | 0.41 mi |
3 BR House-Walk to Trails, Breweries, Restaurants | $3,975 | $198 | 3 | 2 | 0.05 mi |
| Spacious | Bright | Clean | Cozy | Petfriendly | $2,811 | $140 | 3 | 2 | 0.39 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