Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.7% first-year return on $181k initial cash invested.
-19.7%
Cash On Cash
1.57%
Cap Rate
0.26
DSCR
$2,821
Rent
-$2,968
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$775k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,821
Total Expenses
$5,789
Mortgage P&I
137%
$3,872
Property Taxes
10%
$292
Home Insurance
10%
$271
HOA
0%
$0
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$705
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy Ski Central with Private Hot Tub | $5,061 | $260 | 3 | 2 | 0.44 mi |
Private Getaway Cozy 2nd Floor, 3 Bedroom 8 People | $2,472 | $127 | 3 | 2 | 0.45 mi |
Cozy Family Home Near Ski Resorts and City Centers | $4,205 | $216 | 3 | 2 | 0.55 mi |
Private Home With Mountain Views and Yard | $3,835 | $197 | 3 | 2 | 0.55 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