Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18% first-year return on $218k initial cash invested.
-18%
Cash On Cash
2.11%
Cap Rate
0.34
DSCR
$4,787
Rent
-$3,273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$925k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$185k
Closing costs
1%
$9,250
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,787
Total Expenses
$8,060
Mortgage P&I
98%
$4,705
Property Taxes
9%
$424
Home Insurance
7%
$324
HOA
6%
$310
Property Management
15%
$718
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,197
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
1 Mi to Cherry Creek State Park: Home w/ Game Room | $6,359 | $303 | 4 | 3.5 | 0.77 mi |
4BD 3.5BA Home with Open Layout and Patio | $4,932 | $235 | 4 | 3.5 | 0.95 mi |
Spacious 4BD 2.5BA Home with Vaulted Ceilings | $5,184 | $247 | 4 | 3.5 | 2.09 mi |
Spacious Stay for Work Trips and Family Getaways | $6,044 | $288 | 4 | 3 | 2.14 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