Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.94% first-year return on $328k initial cash invested.
-23.94%
Cash On Cash
0.57%
Cap Rate
0.1
DSCR
$3,735
Rent
-$6,540
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1447k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$328k
Downpayment
20%
$289k
Closing costs
1%
$14,468
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$3,735
Total Expenses
$10,275
Mortgage P&I
190%
$7,080
Property Taxes
24%
$878
Home Insurance
14%
$525
HOA
0%
$0
Property Management
15%
$560
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$934
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Serene 4BR Newcastle Home w/ Lush Garden E#42396 | $3,868 | $289 | 4 | 3 | 1.13 mi |
Modern 4BR Newcastle Home | Private Patio G#42396 | $3,895 | $291 | 4 | 3 | 1.18 mi |
Cozy 4BR Newcastle Haven | Pet-Friendly M#42396 | $4,149 | $310 | 4 | 3 | 1.23 mi |
Beautiful Home in Bellevue just 20 mins to Seattle | $3,841 | $287 | 4 | 2.5 | 1.79 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