Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.38% first-year return on $491k initial cash invested.
-25.38%
Cash On Cash
0.52%
Cap Rate
0.09
DSCR
$4,954
Rent
-$10,375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2250k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$491k
Downpayment
20%
$450k
Closing costs
1%
$22,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,954
Total Expenses
$15,329
Mortgage P&I
225%
$11,156
Property Taxes
20%
$1,008
Home Insurance
16%
$788
HOA
0%
$0
Property Management
15%
$743
CapEx
4%
$198
Vacancy
0%
$0
Maintenance
4%
$198
Other
25%
$1,238
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
AC, on the Deschutes River, luxury, quiet, 5*view! | $8,463 | $525 | 3 | 2.5 | 0.51 mi |
Mt. Bachelor & Sun River Get Away - 2025 Upgrades | $5,272 | $327 | 3 | 2 | 0.3 mi |
Bend Modern Retreat | Hot Tub, Game Room, Dogs OK | $5,997 | $372 | 3 | 2 | 0.45 mi |
Big River Getaway *Spectacular Riverfront Property | $5,513 | $342 | 3 | 2 | 0.49 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