Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.46% first-year return on $101k initial cash invested.
-6.46%
Cash On Cash
4.77%
Cap Rate
0.8
DSCR
$3,543
Rent
-$543
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,907
Closing costs
1%
$3,945
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,543
Total Expenses
$4,086
Mortgage P&I
56%
$1,969
Property Taxes
7%
$251
Home Insurance
4%
$138
HOA
1%
$27
Property Management
15%
$531
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$886
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Comfortable 3 bed 2 bath home in Nampa - Sleeps 6 | $2,470 | $131 | 3 | 2 | 0.5 mi |
Hot tub- 3 bdr/5 bed/4 Smart TVs, Close to all | $3,659 | $194 | 3 | 2 | 0.51 mi |
Comfortable 3 bed 2 bath home in Nampa - Sleeps 6 | $2,282 | $121 | 3 | 2 | 0.64 mi |
Bright & Roomy Getaway • Perfect for Winter Stays | $3,508 | $186 | 3 | 2.5 | 0.39 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