Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.74% first-year return on $166k initial cash invested.
-9.74%
Cash On Cash
3.95%
Cap Rate
0.66
DSCR
$4,790
Rent
-$1,345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,790 income − $6,135 expenses = $1,345 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$135k
Closing costs
1%
$6,749
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,790
Total Expenses
$6,135
Mortgage P&I
70%
$3,372
Property Taxes
5%
$227
Home Insurance
5%
$236
HOA
0%
$0
Property Management
15%
$718
CapEx
4%
$192
Vacancy
0%
$0
Maintenance
4%
$192
Other
25%
$1,198
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Oakelys House | $25,434 | $1,467 | 4 | 2 | 0.45 mi |
Mouth of Canyon, Skiing Dream Retreat! 4BD/2BA | $3,988 | $230 | 4 | 2 | 0.57 mi |
Sonia’s Place | $3,606 | $208 | 4 | 2.5 | 0.44 mi |
Oakley’s House | 20 Min to Snowbird Ski Resort | $6,640 | $383 | 4 | 2.5 | 0.48 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