Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.61% first-year return on $212k initial cash invested.
-20.61%
Cash On Cash
1.56%
Cap Rate
0.26
DSCR
$3,673
Rent
-$3,646
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$925k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,673
Total Expenses
$7,319
Mortgage P&I
128%
$4,702
Property Taxes
14%
$530
Home Insurance
9%
$324
HOA
0%
$0
Property Management
15%
$551
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$918
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Mid Century Executive Rental | $3,559 | $180 | 3 | 2 | 0.18 mi |
Boulder Oasis, near CU & hiking trails | $4,132 | $209 | 3 | 2 | 0.24 mi |
3 bed 2 bath Home in South Boulder | $2,274 | $115 | 3 | 2 | 0.46 mi |
Cozy Condo-walk to the Flatirons | $3,163 | $160 | 3 | 1.5 | 0.42 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