Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.31% first-year return on $100k initial cash invested.
-16.31%
Cash On Cash
2.49%
Cap Rate
0.41
DSCR
$2,129
Rent
-$1,361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$83,960
Closing costs
1%
$4,198
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$2,129
Total Expenses
$3,490
Mortgage P&I
101%
$2,148
Property Taxes
8%
$172
Home Insurance
7%
$149
HOA
0%
$0
Property Management
15%
$319
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$532
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beautiful Centrally-Located Home with Garage | $2,477 | $118 | 2 | 2 | 1.06 mi |
Spacious Two-Bedroom Suite in Salt Lake Valley | $2,120 | $101 | 2 | 1 | 1.05 mi |
Spacious, Cozy, Basement Apartment in West Jordan | $2,707 | $129 | 2 | 1 | 1.49 mi |
Close to shopping centers, restaurants & movies. | $1,784 | $85 | 2 | 2 | 1.07 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