Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.9% first-year return on $124k initial cash invested.
-11.9%
Cash On Cash
3.2%
Cap Rate
0.54
DSCR
$3,194
Rent
-$1,226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$94,920
Closing costs
1%
$4,746
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,194
Total Expenses
$4,420
Mortgage P&I
74%
$2,363
Property Taxes
10%
$323
Home Insurance
6%
$201
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 |
|---|---|---|---|---|---|
4-bedroom family home in convenient location with easy access to shopping, downtown Spokane, and Felts Field. | $2,376 | $142 | 4 | 2 | 3.09 mi |
Modern Family Home Decor & Style, KING bed, Wifi, | $3,296 | $197 | 3 | 2 | 1.98 mi |
Modern Style, KING bed, Free Wi-Fi, with Garage! | $3,212 | $192 | 3 | 2 | 2.08 mi |
Updated Family Friendly Hillyard Gem NEW HOT TUB! | $3,982 | $238 | 3 | 2 | 2.88 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