Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.86% first-year return on $106k initial cash invested.
-2.86%
Cash On Cash
5.67%
Cap Rate
0.96
DSCR
$4,369
Rent
-$253
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,820
Closing costs
1%
$4,191
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,369
Total Expenses
$4,622
Mortgage P&I
47%
$2,059
Property Taxes
5%
$239
Home Insurance
3%
$147
HOA
2%
$80
Property Management
15%
$655
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,092
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Large Living Space, Private Garage & Yard #2121 | $5,477 | $277 | 3 | 2 | 0.51 mi |
Sapphire Lodge | $2,926 | $148 | 3 | 2 | 0.54 mi |
Comfy home in quiet South Kennewick neighborhood! | $2,214 | $112 | 3 | 2.5 | 0.63 mi |
Modern Family Friendly House | $5,595 | $283 | 4 | 2.5 | 0.5 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