Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.88% first-year return on $136k initial cash invested.
-5.88%
Cash On Cash
4.91%
Cap Rate
0.83
DSCR
$5,114
Rent
-$668
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$107k
Closing costs
1%
$5,345
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$5,114
Total Expenses
$5,782
Mortgage P&I
52%
$2,651
Property Taxes
10%
$489
Home Insurance
4%
$187
HOA
0%
$0
Property Management
15%
$767
CapEx
4%
$205
Vacancy
0%
$0
Maintenance
4%
$205
Other
25%
$1,278
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beautiful Water Front Lake Lodge w/ Private Dock | $9,910 | $724 | 4 | 3 | 0.62 mi |
Luxury Lakefront Escape | Hot Tub & Private Dock | $3,600 | $263 | 3 | 3.5 | 0.68 mi |
Private Lakefront House with w/spa, sauna & boat | $6,652 | $486 | 3 | 3 | 0.73 mi |
Lakehouse Living in the PNW! | $2,587 | $189 | 3 | 3 | 0.75 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