Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.1% first-year return on $118k initial cash invested.
-10.1%
Cash On Cash
3.6%
Cap Rate
0.63
DSCR
$3,480
Rent
-$991
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,000
Closing costs
1%
$4,750
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,480
Total Expenses
$4,471
Mortgage P&I
65%
$2,278
Property Taxes
9%
$322
Home Insurance
5%
$166
HOA
1%
$35
Property Management
15%
$522
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$870
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Hot tub- 3 bdr/5 bed/4 Smart TVs, Close to all | $3,777 | $194 | 3 | 2 | 0.19 mi |
Apple Tree House 3BR with a Hot Tub and an Arcade | $3,290 | $169 | 3 | 2 | 0.35 mi |
Heart of Nampa-Hot Tub-Fenced Yard-Full Kitchen | $4,322 | $222 | 3 | 2 | 0.61 mi |
Beautiful New Home - Great WiFi, No Cleaning Fees | $3,465 | $178 | 3 | 2.5 | 0.18 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