Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.06% first-year return on $270k initial cash invested.
-22.06%
Cash On Cash
1.37%
Cap Rate
0.22
DSCR
$4,398
Rent
-$4,971
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1202k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$270k
Downpayment
20%
$240k
Closing costs
1%
$12,017
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,398
Total Expenses
$9,369
Mortgage P&I
140%
$6,164
Property Taxes
15%
$647
Home Insurance
10%
$438
HOA
0%
$8
Property Management
15%
$660
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,100
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy-Elegant Condo in N. Boulder - Long Term Stay | $3,196 | $142 | 3 | 2 | 1.21 mi |
| Spacious | Bright | Clean | Cozy | Petfriendly | $3,129 | $139 | 3 | 2 | 1.24 mi |
3 BR House-Walk to Trails, Breweries, Restaurants | $4,524 | $201 | 3 | 2 | 1.28 mi |
Remodeled 2BDR/2BA + Loft BDR Condo pool/hot tub | $3,354 | $149 | 3 | 2 | 1.53 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