Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.5% first-year return on $127k initial cash invested.
-13.5%
Cash On Cash
2.73%
Cap Rate
0.46
DSCR
$3,024
Rent
-$1,427
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$490k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$97,920
Closing costs
1%
$4,896
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,024
Total Expenses
$4,451
Mortgage P&I
80%
$2,420
Property Taxes
13%
$404
Home Insurance
6%
$175
HOA
0%
$0
Property Management
15%
$454
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$756
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Bellevue bnb | $3,026 | $199 | 4 | 1 | 4.44 mi |
The Green Victorian on the Bike Trail! | $4,182 | $275 | 3 | 3.5 | 4.32 mi |
Cozy Club House Lane | $5,855 | $385 | 5 | 3.5 | 4.47 mi |
The Ziehr Historic Eau Claire Home | $2,829 | $186 | 3 | 2 | 4.59 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