Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.29% first-year return on $209k initial cash invested.
-22.29%
Cash On Cash
0.87%
Cap Rate
0.15
DSCR
$2,985
Rent
-$3,874
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$908k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$182k
Closing costs
1%
$9,076
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,985
Total Expenses
$6,859
Mortgage P&I
148%
$4,415
Property Taxes
18%
$542
Home Insurance
10%
$311
HOA
5%
$159
Property Management
15%
$448
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$746
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3BR water-view home with fireplace, deck, tub, W/D | $4,592 | $296 | 3 | 2 | 1.02 mi |
Home in Birch Bay Village | $1,443 | $93 | 3 | 2 | 1.39 mi |
Semiahmoo C6 Oceanside Serenity Ground Level Condo | $4,561 | $294 | 3 | 2 | 1.72 mi |
Brand new BirchBay home! | $2,994 | $193 | 3 | 2.5 | 1.24 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