Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.62% first-year return on $277k initial cash invested.
-22.62%
Cash On Cash
0.88%
Cap Rate
0.15
DSCR
$4,062
Rent
-$5,225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1235k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$277k
Downpayment
20%
$247k
Closing costs
1%
$12,345
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,062
Total Expenses
$9,287
Mortgage P&I
147%
$5,972
Property Taxes
22%
$895
Home Insurance
11%
$446
HOA
1%
$25
Property Management
15%
$609
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,016
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Long Lake Retreat | $5,010 | $270 | 3 | 3 | 0.62 mi |
The Lake House | $5,288 | $285 | 3 | 2.5 | 1.16 mi |
Family/Couples Retreat-Indoor Spa/Game Room | $6,012 | $324 | 3 | 2.5 | 1.22 mi |
Beautiful 3BR home in Lacey | $3,525 | $190 | 3 | 2.5 | 1.63 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