Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.73% first-year return on $93,600 initial cash invested.
-5.73%
Cash On Cash
4.82%
Cap Rate
0.82
DSCR
$3,107
Rent
-$447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,600
Downpayment
20%
$72,000
Closing costs
1%
$3,600
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,107
Total Expenses
$3,554
Mortgage P&I
57%
$1,768
Property Taxes
5%
$169
Home Insurance
4%
$126
HOA
0%
$0
Property Management
15%
$466
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$777
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The World Traveler, Chef's Kitchen, West Bench | $3,388 | $141 | 3 | 2 | 0.18 mi |
Hot Tub • Fireplace •Nature Reserve • Pet Friendly | $3,316 | $138 | 3 | 2 | 0.25 mi |
Large Backyard- Family and Pet Friendly | $3,676 | $153 | 3 | 2 | 0.34 mi |
Upgraded, comfortable house on quiet street, Boise | $1,994 | $83 | 3 | 2 | 0.58 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