Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.03% first-year return on $851k initial cash invested.
-31.03%
Cash On Cash
-0.46%
Cap Rate
-0.08
DSCR
$4,194
Rent
-$22,006
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,194 income − $26,200 expenses = $22,006 out of pocket
Investment Breakdown
|
Purchase Price
$4053k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$851k
Downpayment
20%
$811k
Closing costs
1%
$40,530
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$4,194
Total Expenses
$26,200
Mortgage P&I
484%
$20,292
Property Taxes
59%
$2,476
Home Insurance
34%
$1,419
HOA
0%
$0
Property Management
15%
$629
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,048
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Blueground | Northwest Bellevue, rooftop, nr Bellevue Park | $4,509 | $183 | 2 | 2 | 0.09 mi |
Blueground | Bellevue, gym & views, nr park | $4,262 | $173 | 2 | 2 | 0.1 mi |
Blueground | Bellevue, gym & pets, nr dining | $7,539 | $306 | 2 | 2 | 0.1 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