Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.58% first-year return on $127k initial cash invested.
-3.58%
Cash On Cash
5.56%
Cap Rate
0.93
DSCR
$4,913
Rent
-$379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$491k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$98,200
Closing costs
1%
$4,910
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,913
Total Expenses
$5,292
Mortgage P&I
50%
$2,457
Property Taxes
6%
$294
Home Insurance
4%
$182
HOA
0%
$0
Property Management
15%
$737
CapEx
4%
$197
Vacancy
0%
$0
Maintenance
4%
$197
Other
25%
$1,228
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Mid-Century, Hot Tub, Sauna & EV! | $4,533 | $324 | 4 | 3 | 1.22 mi |
Modern 4 bd, Sleeps 10, Hot tub, Private yard | $4,561 | $326 | 4 | 2.5 | 0.13 mi |
Yakima - Scenic | $9,514 | $680 | 4 | 2.5 | 1.76 mi |
Big Family-Sized Modern Yakima Home | $3,946 | $282 | 4 | 2 | 1.21 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