Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.67% first-year return on $139k initial cash invested.
-18.67%
Cash On Cash
1.8%
Cap Rate
0.29
DSCR
$2,985
Rent
-$2,166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$110k
Closing costs
1%
$5,487
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$2,985
Total Expenses
$5,151
Mortgage P&I
96%
$2,869
Property Taxes
22%
$658
Home Insurance
6%
$192
HOA
0%
$0
Property Management
15%
$448
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$746
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy condo near military base! | $5,052 | $302 | 3 | 2.5 | 0.13 mi |
Near Downtown & Fishing: Anchorage Escape! | $3,614 | $216 | 3 | 2.5 | 0.14 mi |
Cozy Furnished Condo w/ Hot tub! | $2,677 | $160 | 3 | 2.5 | 0.18 mi |
Cheerful 3 bedroom & 2.5 bath townhouse. | $2,760 | $165 | 3 | 2.5 | 0.21 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