Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.11% first-year return on $149k initial cash invested.
-9.11%
Cash On Cash
3.92%
Cap Rate
0.67
DSCR
$4,420
Rent
-$1,129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$594k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$119k
Closing costs
1%
$5,940
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,420
Total Expenses
$5,549
Mortgage P&I
65%
$2,893
Property Taxes
7%
$292
Home Insurance
5%
$208
HOA
1%
$34
Property Management
15%
$663
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,105
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Welcome to the Boise Blue House! | $4,949 | $226 | 4 | 3 | 0.28 mi |
Model like home w/ 2 KING Beds & Private Hot Tub | $7,709 | $352 | 4 | 2.5 | 0.51 mi |
Beautiful Home - Centrally Located off Eagle Rd | $3,592 | $164 | 4 | 2 | 0.34 mi |
No backyard neighbors, in heart of Meridian. Relocation Specialist | $3,263 | $149 | 4 | 2 | 0.48 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