Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.63% first-year return on $286k initial cash invested.
-3.63%
Cash On Cash
5.54%
Cap Rate
0.94
DSCR
$11,990
Rent
-$863
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1246k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$249k
Closing costs
1%
$12,459
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$11,990
Total Expenses
$12,853
Mortgage P&I
51%
$6,137
Property Taxes
4%
$505
Home Insurance
4%
$455
HOA
0%
$0
Property Management
15%
$1,798
CapEx
4%
$480
Vacancy
0%
$0
Maintenance
4%
$480
Other
25%
$2,998
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Noir Peaks featured in HGTV and LUXE Magazine. | $16,384 | $855 | 4 | 3 | 0.14 mi |
Summer Escape, Log Cabin, Fenced Yard, Hot Tub | $12,034 | $628 | 4 | 3 | 0.67 mi |
‘Vistas Bonitas’ Home w/ Patio: 7 Mi to Snowbowl! | $8,393 | $438 | 4 | 2.5 | 0.57 mi |
All Ensuite Rooms, Views, A/C, HotTub by Snowbowl | $13,701 | $715 | 4 | 4 | 0.04 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