Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.82% first-year return on $575k initial cash invested.
-29.82%
Cash On Cash
-0.4%
Cap Rate
-0.07
DSCR
$3,476
Rent
-$14,279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2679k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$575k
Downpayment
20%
$536k
Closing costs
1%
$26,790
Rehab
0%
$0
Furnishing
0%
$12,000
Cashflow
Total Income
$3,476
Total Expenses
$17,755
Mortgage P&I
381%
$13,257
Property Taxes
53%
$1,832
Home Insurance
29%
$998
HOA
0%
$0
Property Management
15%
$521
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$869
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Blueground | Newcastle, gym, pool, pet area & w/d | $3,700 | $154 | 2 | 2 | 1.66 mi |
Lakeview 2BR/2BA home 15m from SeaTac & Bellevue | $4,325 | $180 | 2 | 2 | 1.75 mi |
New Modern Home in Bellevue | $6,440 | $268 | 2 | 1.5 | 0.34 mi |
Relaxing Lakeside Haven | $6,848 | $285 | 2 | 1.5 | 1.58 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