Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.07% first-year return on $118k initial cash invested.
-15.07%
Cash On Cash
2.39%
Cap Rate
0.41
DSCR
$2,451
Rent
-$1,483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$477k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,300
Closing costs
1%
$4,765
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,451
Total Expenses
$3,934
Mortgage P&I
95%
$2,334
Property Taxes
10%
$257
Home Insurance
7%
$166
HOA
0%
$0
Property Management
15%
$368
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$613
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Private 10-Acre Retreat Near JBLM | Extended Stay | $2,920 | $160 | 2 | 2 | 0.67 mi |
Mountain View ...walk to attractions & dining! | $3,084 | $169 | 2 | 1.5 | 1.23 mi |
Entire Home steps from town | $2,154 | $118 | 2 | 1 | 0.63 mi |
BRAND NEW -Full Kitchen 2 Bedroom - Unit 1 of 4 | $3,194 | $175 | 2 | 1 | 0.84 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