Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.05% first-year return on $173k initial cash invested.
-16.05%
Cash On Cash
2.31%
Cap Rate
0.39
DSCR
$3,422
Rent
-$2,310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$708k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$142k
Closing costs
1%
$7,079
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,422
Total Expenses
$5,732
Mortgage P&I
103%
$3,537
Property Taxes
9%
$300
Home Insurance
7%
$252
HOA
0%
$0
Property Management
15%
$513
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$856
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Private Getaway Cozy 4 Bedroom 8 People House | $2,708 | $168 | 4 | 2 | 0.53 mi |
Private Getaway Cozy 2nd Floor, 3 Bedroom 8 People | $2,047 | $127 | 3 | 2 | 0.41 mi |
Cozy Ski Central with Private Hot Tub | $4,191 | $260 | 3 | 2 | 0.41 mi |
Cozy Family Home Near Ski Resorts and City Centers | $3,482 | $216 | 3 | 2 | 0.54 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