Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.51% first-year return on $365k initial cash invested.
-23.51%
Cash On Cash
0.92%
Cap Rate
0.15
DSCR
$5,232
Rent
-$7,155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1625k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$365k
Downpayment
20%
$325k
Closing costs
1%
$16,250
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$5,232
Total Expenses
$12,387
Mortgage P&I
157%
$8,196
Property Taxes
21%
$1,120
Home Insurance
11%
$560
HOA
0%
$0
Property Management
15%
$785
CapEx
4%
$209
Vacancy
0%
$0
Maintenance
4%
$209
Other
25%
$1,308
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy Kirkland Home | $5,563 | $295 | 4 | 3 | 0.18 mi |
Cozy remodeled home with large fenced yard | $5,997 | $318 | 4 | 3 | 0.21 mi |
Tastefully Remodeled 4 Bedroom Home / Rainier View | $5,714 | $303 | 4 | 3 | 0.47 mi |
Organic Clean Home with a Hot Sauna | $5,620 | $298 | 4 | 2 | 0.29 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