Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.46% first-year return on $178k initial cash invested.
-16.46%
Cash On Cash
2.14%
Cap Rate
0.36
DSCR
$3,610
Rent
-$2,437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$732k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$146k
Closing costs
1%
$7,317
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,610
Total Expenses
$6,047
Mortgage P&I
100%
$3,595
Property Taxes
12%
$449
Home Insurance
8%
$271
HOA
0%
$0
Property Management
15%
$542
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$902
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Quiet River - On River, Right in Town! | $4,633 | $224 | 4 | 3.5 | 0.48 mi |
Beautiful Family Vacation Home. 5 Bedrooms, Sleeps 8, 5 mins from Old Mill | $6,495 | $314 | 5 | 3 | 0.31 mi |
Gorgeous Westsider Near River | $5,047 | $244 | 5 | 3.5 | 0.07 mi |
Ellie - NW Bend, Private Deck, AC | $3,206 | $155 | 3 | 2.5 | 0.19 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