Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.62% first-year return on $142k initial cash invested.
-10.62%
Cash On Cash
3.68%
Cap Rate
0.61
DSCR
$3,795
Rent
-$1,253
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$560k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$112k
Closing costs
1%
$5,600
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,795
Total Expenses
$5,048
Mortgage P&I
74%
$2,817
Property Taxes
6%
$213
Home Insurance
5%
$196
HOA
0%
$0
Property Management
15%
$569
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$949
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Poolside Paradise with Hot Tub | $7,277 | $319 | 4 | 2 | 0.38 mi |
Quail Haven-Serenity & Comfort Near Greenbelt | $4,813 | $211 | 4 | 2.5 | 0.66 mi |
☆Pet Friendly Home w/ Garage by Boise Fairgrounds | $3,285 | $144 | 3 | 2 | 0.21 mi |
Hot Tub-W/D-Heart of Boise-Greenbelt-Parking-Seclu | $6,273 | $275 | 3 | 2 | 0.28 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