Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.99% first-year return on $259k initial cash invested.
-18.99%
Cash On Cash
1.64%
Cap Rate
0.28
DSCR
$4,925
Rent
-$4,103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1121k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$224k
Closing costs
1%
$11,206
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$4,925
Total Expenses
$9,028
Mortgage P&I
111%
$5,442
Property Taxes
15%
$728
Home Insurance
8%
$402
HOA
2%
$92
Property Management
15%
$739
CapEx
4%
$197
Vacancy
0%
$0
Maintenance
4%
$197
Other
25%
$1,231
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
A Legendary Stay! | $4,657 | $348 | 4 | 3 | 0.18 mi |
Happy Haven: Sleeps 12, Game Room, Hot Tub & Views | $5,808 | $434 | 4 | 3 | 0.42 mi |
Luxury Escape in East Wenatchee | $6,384 | $477 | 5 | 3 | 0.06 mi |
Wine+Ski House -hot tub, fenced yard, dog friendly | $5,675 | $424 | 3 | 3 | 0.28 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