Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.04% first-year return on $166k initial cash invested.
-13.04%
Cash On Cash
3.07%
Cap Rate
0.51
DSCR
$3,911
Rent
-$1,801
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$3,911
Total Expenses
$5,712
Mortgage P&I
86%
$3,372
Property Taxes
6%
$227
Home Insurance
6%
$236
HOA
0%
$0
Property Management
15%
$587
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$978
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Oakley’s House | 20 Min to Snowbird Ski Resort | $9,130 | $448 | 4 | 2.5 | 0.48 mi |
Mouth of Canyon, Skiing Dream Retreat! 4BD/2BA | $4,626 | $227 | 4 | 2 | 0.57 mi |
Ski Lodge-Style Basecamp | Snowbird, Alta Nearby | $2,955 | $145 | 3 | 1 | 0.24 mi |
Zen Sunroom|Mountain View|Sauna|20 Mins to Ski | $5,788 | $284 | 4 | 3 | 0.29 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