Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.76% first-year return on $125k initial cash invested.
-10.76%
Cash On Cash
3.73%
Cap Rate
0.62
DSCR
$3,837
Rent
-$1,124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$511k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,112
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,837
Total Expenses
$4,961
Mortgage P&I
67%
$2,558
Property Taxes
9%
$336
Home Insurance
5%
$179
HOA
1%
$47
Property Management
15%
$576
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$959
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming Home w/ Mtn & Columbia River Views! | $4,127 | $256 | 3 | 2 | 0.87 mi |
Modern Casita (3bdrm) w/ patio, deck & view | $4,062 | $252 | 3 | 2 | 0.96 mi |
Work & Ski Friendly Mountain View Home w Fireplace | $3,933 | $244 | 3 | 2 | 0.99 mi |
HotTub|Fire Pit|Pet Friendly|EV Charger | $5,046 | $313 | 3 | 2 | 1.11 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