Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.98% first-year return on $186k initial cash invested.
-8.98%
Cash On Cash
4.11%
Cap Rate
0.7
DSCR
$6,526
Rent
-$1,390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$770k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$154k
Closing costs
1%
$7,700
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$6,526
Total Expenses
$7,916
Mortgage P&I
58%
$3,768
Property Taxes
11%
$745
Home Insurance
4%
$270
HOA
0%
$0
Property Management
15%
$979
CapEx
4%
$261
Vacancy
0%
$0
Maintenance
4%
$261
Other
25%
$1,632
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Waterview Oasis PNW | $12,813 | $714 | 4 | 3 | 0.14 mi |
Walk to the waterfront - Charmwood House in Tacoma | $7,089 | $395 | 4 | 3 | 0.53 mi |
Modern 3b 2b AC RV Fast Wi-Fi Kg Bed Ruston Pt | $4,289 | $239 | 3 | 2 | 0.49 mi |
The Vista at Waterview | $5,671 | $316 | 3 | 2 | 0.62 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