Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.84% first-year return on $80,790 initial cash invested.
-2.84%
Cash On Cash
5.68%
Cap Rate
0.95
DSCR
$3,065
Rent
-$191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,790
Downpayment
20%
$59,800
Closing costs
1%
$2,990
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,065
Total Expenses
$3,256
Mortgage P&I
48%
$1,483
Property Taxes
6%
$196
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$460
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$766
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Private 3BR Home: Two Living Areas, fully fenced | $1,823 | $111 | 3 | 2 | 0.46 mi |
Yakima Vacation Rentals- Spacious Bungalow | $2,431 | $148 | 3 | 2 | 0.86 mi |
3 Bed 2 Bath Cottage w/Bonus Living Room Sleeps 6 | $2,497 | $152 | 3 | 2 | 0.92 mi |
Beautiful Historic Retreat • Central Location | $3,104 | $189 | 3 | 2 | 1.01 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