Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14% first-year return on $187k initial cash invested.
-14%
Cash On Cash
2.72%
Cap Rate
0.47
DSCR
$4,783
Rent
-$2,179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$775k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$155k
Closing costs
1%
$7,750
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,783
Total Expenses
$6,962
Mortgage P&I
78%
$3,746
Property Taxes
12%
$565
Home Insurance
6%
$271
HOA
2%
$85
Property Management
15%
$717
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,196
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4-bedroom House in West Arvada with AC, WiFi, Golf - Available Summer of 2025 | $8,809 | $362 | 4 | 4 | 0.5 mi |
Relaxing 4 bed Townhome in West Arvada near Golden | $4,404 | $181 | 4 | 3.5 | 0.11 mi |
Arvada 3-Story Retreat | $5,986 | $246 | 3 | 3.5 | 0.2 mi |
RUCK HAÜS — Ü gotta play! | $11,169 | $459 | 5 | 3.5 | 0.71 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