Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.74% first-year return on $123k initial cash invested.
-11.74%
Cash On Cash
3.13%
Cap Rate
0.53
DSCR
$3,127
Rent
-$1,203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$471k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$94,260
Closing costs
1%
$4,713
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,127
Total Expenses
$4,330
Mortgage P&I
74%
$2,306
Property Taxes
11%
$357
Home Insurance
5%
$166
HOA
0%
$0
Property Management
15%
$469
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$782
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3 Mi to Dtwn: Family Home w/ Garden & EV Charger | $4,806 | $395 | 4 | 3 | 0.94 mi |
Stylish Townhouse, with two private apartments! | $3,322 | $273 | 4 | 2 | 4.08 mi |
House in the Heart of Yakima - 5 mins to Airport | $5,232 | $430 | 3 | 2.5 | 4.18 mi |
House that Sleeps 16 in the Heart of Yakima | $4,660 | $383 | 3 | 2.5 | 4.31 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