Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.56% first-year return on $140k initial cash invested.
-17.56%
Cash On Cash
2.15%
Cap Rate
0.35
DSCR
$3,163
Rent
-$2,054
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$583k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$117k
Closing costs
1%
$5,827
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,163
Total Expenses
$5,217
Mortgage P&I
94%
$2,971
Property Taxes
16%
$519
Home Insurance
7%
$208
HOA
0%
$0
Property Management
15%
$474
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$791
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Historic Cape Cod Farmhouse | $2,887 | $130 | 3 | 2 | 1.78 mi |
Cozy Home- Friendly Neighborhood near Kent Station | $3,730 | $168 | 3 | 1 | 0.13 mi |
3Bedroom house near downtown Kent | $3,886 | $175 | 3 | 1 | 0.83 mi |
Comfortable Clean Condo - Monthly Rental | $2,465 | $111 | 2 | 2 | 1.27 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