Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.9% first-year return on $163k initial cash invested.
-4.9%
Cash On Cash
5.1%
Cap Rate
0.87
DSCR
$6,053
Rent
-$665
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$661k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$132k
Closing costs
1%
$6,614
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$6,053
Total Expenses
$6,718
Mortgage P&I
53%
$3,234
Property Taxes
6%
$343
Home Insurance
4%
$236
HOA
0%
$0
Property Management
15%
$908
CapEx
4%
$242
Vacancy
0%
$0
Maintenance
4%
$242
Other
25%
$1,513
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Mid-Century, Hot Tub, Sauna & EV! | $5,387 | $328 | 4 | 3 | 0.22 mi |
Desert Oasis with in ground pool, 4 bedrooms, 3 baths in the heart of Yakima! | $7,736 | $471 | 4 | 3 | 1.16 mi |
Chandelier House | $4,385 | $267 | 4 | 3 | 1.18 mi |
Spacious Retreat-Chef's Kitchen | $7,835 | $477 | 5 | 3.5 | 0.99 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