Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.14% first-year return on $160k initial cash invested.
-17.14%
Cash On Cash
2.16%
Cap Rate
0.36
DSCR
$3,100
Rent
-$2,282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,750
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,100
Total Expenses
$5,382
Mortgage P&I
109%
$3,373
Property Taxes
8%
$260
Home Insurance
8%
$236
HOA
1%
$25
Property Management
15%
$465
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$775
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
West Jordan Modern Home | Fenced Yard, New Build | $4,768 | $285 | 3 | 2.5 | 0.67 mi |
Cozy and Spacious 3 BR home near Olympic Oval Park | $3,296 | $197 | 3 | 2.5 | 2.08 mi |
Beautiful and spacious home, 3 bedrooms | $2,526 | $151 | 3 | 2.5 | 0.49 mi |
Modern Elegance & Stunning Views | $4,483 | $268 | 4 | 2.5 | 1.45 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