Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.43% first-year return on $165k initial cash invested.
-24.43%
Cash On Cash
0.54%
Cap Rate
0.09
DSCR
$1,883
Rent
-$3,366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$730k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$146k
Closing costs
1%
$7,301
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$1,883
Total Expenses
$5,249
Mortgage P&I
192%
$3,621
Property Taxes
28%
$534
Home Insurance
10%
$191
HOA
0%
$0
Property Management
15%
$282
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$471
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
30 Day+ Close to Mt Baker, No Cleaning Fee! | $1,186 | $78 | 1 | 1 | 1.05 mi |
Bright basement private guest suite in Bellingham | $1,490 | $98 | 3 | 1 | 1.12 mi |
Mt. Baker to Bellingham Bay Vacation Home | $1,582 | $104 | 1 | 1 | 1.34 mi |
Private apartment, convenient and cozy. | $1,475 | $97 | 1 | 1 | 1.49 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