Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.84% first-year return on $110k initial cash invested.
-0.84%
Cash On Cash
6.12%
Cap Rate
1.05
DSCR
$4,616
Rent
-$77
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,616 income − $4,693 expenses = $77 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,920
Closing costs
1%
$4,396
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,616
Total Expenses
$4,693
Mortgage P&I
46%
$2,134
Property Taxes
4%
$185
Home Insurance
3%
$158
HOA
0%
$0
Property Management
15%
$692
CapEx
4%
$185
Vacancy
0%
$0
Maintenance
4%
$185
Other
25%
$1,154
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Clean Modern Retreat near Olympic National Park | $3,781 | $259 | 3 | 1.5 | 0.01 mi |
Forks Swan House Twilight | $5,752 | $394 | 3 | 2 | 0.21 mi |
Cozy Clean Rambler Easy Access to Beaches and Park | $4,482 | $307 | 3 | 2 | 0.24 mi |
Brower Bungalow | $4,322 | $296 | 3 | 2 | 0.31 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