Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.88% first-year return on $221k initial cash invested.
-14.88%
Cash On Cash
2.56%
Cap Rate
0.44
DSCR
$5,286
Rent
-$2,739
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$937k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$187k
Closing costs
1%
$9,373
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,286
Total Expenses
$8,025
Mortgage P&I
86%
$4,530
Property Taxes
11%
$586
Home Insurance
6%
$332
HOA
1%
$40
Property Management
15%
$793
CapEx
4%
$211
Vacancy
0%
$0
Maintenance
4%
$211
Other
25%
$1,322
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4-bedroom House in West Arvada with AC, WiFi, Golf - Available Summer of 2025 | $7,157 | $362 | 4 | 4 | 2.02 mi |
Fab foothill escape | $4,093 | $207 | 4 | 3 | 0.13 mi |
Welcome CU Graduation Families|Sleeps 10|Gather | $9,945 | $503 | 4 | 3 | 0.93 mi |
Arvada Getaway: Hot Tub, Game Room & Entertainment | $5,180 | $262 | 4 | 3 | 1.63 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