Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.57% first-year return on $275k initial cash invested.
-27.57%
Cash On Cash
0.16%
Cap Rate
0.03
DSCR
$3,553
Rent
-$6,306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$275k
Downpayment
20%
$250k
Closing costs
1%
$12,500
Rehab
0%
$0
Furnishing
1%
$12,000
Cashflow
Total Income
$3,553
Total Expenses
$9,859
Mortgage P&I
178%
$6,327
Property Taxes
39%
$1,389
Home Insurance
12%
$438
HOA
0%
$0
Property Management
15%
$533
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$888
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cottage Gem ~ Min to Waterfront | $5,504 | $232 | 2 | 2 | 0.34 mi |
2 Bed, 2 Bath, Dedicated Office | $2,681 | $113 | 2 | 2 | 0.54 mi |
Cozy, comfortable, and charming | $4,223 | $178 | 2 | 1 | 0.16 mi |
Boho Bungalow West Seattle | $5,860 | $247 | 2 | 1 | 0.2 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