Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.19% first-year return on $153k initial cash invested.
-13.19%
Cash On Cash
2.98%
Cap Rate
0.5
DSCR
$3,476
Rent
-$1,684
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$615k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$123k
Closing costs
1%
$6,150
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,476
Total Expenses
$5,160
Mortgage P&I
88%
$3,073
Property Taxes
6%
$204
Home Insurance
6%
$215
HOA
0%
$0
Property Management
15%
$521
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$869
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cache Valley Comfort | $4,960 | $263 | 4 | 3 | 1.9 mi |
Classic 1960s Design by USU and Logan Canyon | $2,829 | $150 | 4 | 3.5 | 1.55 mi |
Vucy's 4 Season's Retreat - 2450 sq. Ft. | $3,979 | $211 | 4 | 2 | 0.64 mi |
Historic Island Cottage - central location | $4,111 | $218 | 4 | 2 | 0.81 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