Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.45% first-year return on $150k initial cash invested.
-16.45%
Cash On Cash
2.24%
Cap Rate
0.37
DSCR
$2,790
Rent
-$2,056
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$120k
Closing costs
1%
$6,000
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$2,790
Total Expenses
$4,846
Mortgage P&I
110%
$3,062
Property Taxes
8%
$234
Home Insurance
8%
$210
HOA
0%
$0
Property Management
15%
$418
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$698
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Quiet Family Home + Yard near Airport in West SLC! | $2,692 | $167 | 4 | 2 | 0.42 mi |
Modern 4BR Retreat | Sleeps 12 | Near SLC | $3,031 | $188 | 4 | 2.5 | 0.38 mi |
comfortable house for your stay West Valley City | $2,998 | $186 | 4 | 3 | 0.54 mi |
CozyHome-NewlyUpdated! 5Br2.5Ba | $2,837 | $176 | 5 | 2.5 | 0.63 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