Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.66% first-year return on $119k initial cash invested.
-7.66%
Cash On Cash
4.45%
Cap Rate
0.75
DSCR
$3,982
Rent
-$758
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$480k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,020
Closing costs
1%
$4,801
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,982
Total Expenses
$4,740
Mortgage P&I
60%
$2,381
Property Taxes
7%
$298
Home Insurance
4%
$150
HOA
0%
$0
Property Management
15%
$597
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$996
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Remodeled Everett Apartment | $2,571 | $107 | 3 | 1 | 1.47 mi |
Luxury Newly Remodeled 3 Bedroom Duplex! | $3,700 | $154 | 3 | 1.5 | 0.97 mi |
Luxury Brand New Remodeled 3 Bedroom Duplex! | $3,604 | $150 | 3 | 1.5 | 1.09 mi |
Modern & Spacious 3BR Condo | $3,484 | $145 | 3 | 1.5 | 1.46 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