Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.73% first-year return on $251k initial cash invested.
-21.73%
Cash On Cash
0.99%
Cap Rate
0.17
DSCR
$4,864
Rent
-$4,542
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1080k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$216k
Closing costs
1%
$10,800
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$4,864
Total Expenses
$9,406
Mortgage P&I
108%
$5,242
Property Taxes
15%
$730
Home Insurance
8%
$378
HOA
15%
$720
Property Management
15%
$730
CapEx
4%
$195
Vacancy
0%
$0
Maintenance
4%
$195
Other
25%
$1,216
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lake Washington View 4 BR luxury home near Seattle | $6,051 | $343 | 4 | 3.5 | 1.62 mi |
Cozy 4BR Newcastle Haven | Pet-Friendly M#42396 | $5,469 | $310 | 4 | 3 | 0.78 mi |
Modern 4BR Newcastle Home | Private Patio G#42396 | $5,134 | $291 | 4 | 3 | 0.79 mi |
Serene 4BR Newcastle Home w/ Lush Garden E#42396 | $5,098 | $289 | 4 | 3 | 0.81 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