Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.34% first-year return on $163k initial cash invested.
-13.34%
Cash On Cash
3.04%
Cap Rate
0.51
DSCR
$3,976
Rent
-$1,810
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$690k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,899
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,976
Total Expenses
$5,786
Mortgage P&I
85%
$3,398
Property Taxes
4%
$155
Home Insurance
6%
$242
HOA
2%
$83
Property Management
15%
$596
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$994
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Brand New Custom home in Meridian | $3,810 | $167 | 3 | 2 | 1.45 mi |
The Blue Heart w/ Hot Tub | $5,384 | $236 | 3 | 2 | 1.55 mi |
The Kuna Comfort Retreat | $3,445 | $151 | 3 | 2 | 1.71 mi |
Your Boise Spring Break! Close to BSU/Nampa/Kuna! | $3,604 | $158 | 3 | 2 | 1.73 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