This property looks like a bad Airbnb investment with a projected -2.86% first-year return on $111k initial cash invested.
-2.86%
Cash On Cash
6.3%
Cap Rate
0.97
DSCR
$4,598
Rent
-$266
Cashflow
Cash Flow
$4,598 income − $4,864 expenses = $266 out of pocket
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$89,000
Closing costs
1%
$4,450
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,598
Total Expenses
$4,864
Mortgage P&I
53%
$2,420
Property Taxes
1%
$42
Home Insurance
3%
$156
HOA
1%
$38
Property Management
15%
$690
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,150
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy Lake Retreat w/ Private Hot Tub | $3,474 | $243 | 3 | 2 | 0.6 mi |
Epic Lake House W Kayaks and Lake Access | $3,645 | $255 | 3 | 2.5 | 0.31 mi |
Misty Mountain Retreat with Mt. BakerViews&Hot Tub | $9,407 | $658 | 2 | 2 | 0.56 mi |
Projection Charts
Investment Value YoY