Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.58% first-year return on $188k initial cash invested.
-11.58%
Cash On Cash
3.2%
Cap Rate
0.56
DSCR
$5,085
Rent
-$1,809
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$779k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$156k
Closing costs
1%
$7,786
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,085
Total Expenses
$6,894
Mortgage P&I
72%
$3,681
Property Taxes
9%
$476
Home Insurance
5%
$276
HOA
0%
$21
Property Management
15%
$763
CapEx
4%
$203
Vacancy
0%
$0
Maintenance
4%
$203
Other
25%
$1,271
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Amazing view home with pool/spa | $5,928 | $464 | 4 | 2 | 0.99 mi |
Cozy Wenatchee Escape: Hot Tub & Valley Views | $6,106 | $478 | 4 | 2 | 2.66 mi |
Puerta del Sol, 5 BR 3 BA, indoor pool, sauna, EV. | $11,510 | $901 | 5 | 3 | 2.54 mi |
Luxury Home with Epic Views | $9,351 | $732 | 5 | 3.5 | 0.69 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