Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.34% first-year return on $259k initial cash invested.
-23.34%
Cash On Cash
0.68%
Cap Rate
0.12
DSCR
$3,194
Rent
-$5,047
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1121k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$224k
Closing costs
1%
$11,213
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$3,194
Total Expenses
$8,241
Mortgage P&I
174%
$5,559
Property Taxes
23%
$748
Home Insurance
13%
$401
HOA
0%
$0
Property Management
15%
$479
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$798
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Guest House At Haimas Haven | $5,139 | $352 | 4 | 2 | 0.83 mi |
Modern Home w/ Open Floor Concept | $4,176 | $286 | 3 | 2 | 1.75 mi |
1880's Farm House on a Christmas Tree Farm 5 Minutes to Oregon State University | $2,657 | $182 | 4 | 2 | 1.84 mi |
Cascade View Retreat | $4,249 | $291 | 3 | 2 | 1.56 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