Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.5% first-year return on $281k initial cash invested.
-20.5%
Cash On Cash
1.33%
Cap Rate
0.23
DSCR
$4,408
Rent
-$4,792
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$250k
Closing costs
1%
$12,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,408
Total Expenses
$9,200
Mortgage P&I
136%
$5,999
Property Taxes
15%
$648
Home Insurance
10%
$438
HOA
0%
$0
Property Management
15%
$661
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,102
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Farmhouse Retreat 3 bd 2 ba near Downtown Kirkland | $4,716 | $272 | 3 | 2 | 0.05 mi |
Organic Clean Home with a Hot Sauna | $5,340 | $308 | 4 | 2 | 0.06 mi |
Serene 4BR Retreat w/ Gym, Deck, & Modern Comforts | $4,022 | $232 | 4 | 2 | 0.21 mi |
Emerald Luxury Home with Hot Tub | $6,900 | $398 | 4 | 2 | 0.59 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