Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.49% first-year return on $299k initial cash invested.
-21.49%
Cash On Cash
1.41%
Cap Rate
0.23
DSCR
$5,288
Rent
-$5,354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1338k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$299k
Downpayment
20%
$268k
Closing costs
1%
$13,380
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,288
Total Expenses
$10,642
Mortgage P&I
127%
$6,712
Property Taxes
17%
$914
Home Insurance
9%
$468
HOA
0%
$9
Property Management
15%
$793
CapEx
4%
$212
Vacancy
0%
$0
Maintenance
4%
$212
Other
25%
$1,322
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Farmhouse Retreat 3 bd 2 ba near Downtown Kirkland | $5,378 | $272 | 3 | 2 | 0.36 mi |
Forbes Farm Cottages Unit B | $3,895 | $197 | 3 | 2 | 0.49 mi |
Cozy Kirkland Home | $5,832 | $295 | 4 | 3 | 0.34 mi |
Cozy remodeled home with large fenced yard | $6,287 | $318 | 4 | 3 | 0.38 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