Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.87% first-year return on $143k initial cash invested.
-11.87%
Cash On Cash
3.33%
Cap Rate
0.57
DSCR
$4,225
Rent
-$1,414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,950
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,225
Total Expenses
$5,639
Mortgage P&I
69%
$2,894
Property Taxes
12%
$509
Home Insurance
5%
$208
HOA
0%
$0
Property Management
15%
$634
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,056
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Rainer Haus | Modern Foothills Retreat | $4,415 | $246 | 3 | 3 | 1.15 mi |
Pet & Family Friendly Bonney Lake Home: Game Room | $5,204 | $290 | 3 | 2.5 | 1.64 mi |
Sunset Lake Retreat-Lakefront, SportsCourt, Kayaks | $8,147 | $454 | 3 | 2.5 | 1.78 mi |
Cozy Pet-Friendly Home with Hot Tub | $4,684 | $261 | 3 | 2 | 0.91 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