Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.51% first-year return on $161k initial cash invested.
-7.51%
Cash On Cash
4.41%
Cap Rate
0.75
DSCR
$5,001
Rent
-$1,005
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$130k
Closing costs
1%
$6,500
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$5,001
Total Expenses
$6,006
Mortgage P&I
64%
$3,196
Property Taxes
3%
$153
Home Insurance
5%
$228
HOA
1%
$29
Property Management
15%
$750
CapEx
4%
$200
Vacancy
0%
$0
Maintenance
4%
$200
Other
25%
$1,250
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious Meridian 4BR: Pets Welcome! Family Hub | $4,677 | $233 | 4 | 2.5 | 0.25 mi |
Cozy Family Retreat w/ Ultimate GameRoom near Park | $6,043 | $301 | 4 | 2.5 | 0.65 mi |
The Meridian Manor | Private 4 Bedroom Home | $5,641 | $281 | 4 | 2 | 0.24 mi |
Cozy Costal Get Away | Meridian Idaho | 4 bedroom | $4,115 | $205 | 4 | 2 | 0.43 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