Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.5% first-year return on $186k initial cash invested.
-14.5%
Cash On Cash
2.56%
Cap Rate
0.45
DSCR
$4,878
Rent
-$2,251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$773k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$155k
Closing costs
1%
$7,727
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,878
Total Expenses
$7,129
Mortgage P&I
76%
$3,705
Property Taxes
15%
$712
Home Insurance
6%
$271
HOA
2%
$99
Property Management
15%
$732
CapEx
4%
$195
Vacancy
0%
$0
Maintenance
4%
$195
Other
25%
$1,220
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Seattle Area Retreat • Game Room • Sleeps 12 | $6,588 | $380 | 4 | 3.5 | 1.71 mi |
Whispering Pines | $4,959 | $286 | 4 | 2.5 | 1.48 mi |
Mid-Century Modern House w/Tiki Room & Hot Tub | $6,519 | $376 | 4 | 2 | 0.54 mi |
Fire Pit • HOT TUB + Koi Pond • Pet-Friendly Yard | $6,918 | $399 | 4 | 2 | 1.08 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