Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.43% first-year return on $120k initial cash invested.
-6.43%
Cash On Cash
4.75%
Cap Rate
0.81
DSCR
$4,491
Rent
-$642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,000
Closing costs
1%
$4,850
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,491
Total Expenses
$5,133
Mortgage P&I
53%
$2,382
Property Taxes
9%
$424
Home Insurance
4%
$170
HOA
0%
$0
Property Management
15%
$674
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,123
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3-bedroom apartment in fabulous Bonney Lake | $3,395 | $180 | 3 | 2 | 0.59 mi |
Adorable 3-bedroom Island Home in Bonney Lake | $3,923 | $208 | 3 | 2 | 1.27 mi |
Cozy Pet-Friendly Home with Hot Tub | $4,922 | $261 | 3 | 2 | 1.29 mi |
Island Retreat | $3,395 | $180 | 3 | 2 | 1.42 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