Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.96% first-year return on $166k initial cash invested.
-12.96%
Cash On Cash
3.09%
Cap Rate
0.52
DSCR
$3,932
Rent
-$1,790
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
$3,932
Total Expenses
$5,722
Mortgage P&I
86%
$3,372
Property Taxes
6%
$227
Home Insurance
6%
$236
HOA
0%
$0
Property Management
15%
$590
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$983
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Mouth of Canyon, Skiing Dream Retreat! 4BD/2BA | $4,597 | $229 | 4 | 2 | 0.57 mi |
Sonia’s Place | $4,176 | $208 | 4 | 2.5 | 0.44 mi |
Oakley’s House | 20 Min to Snowbird Ski Resort | $8,191 | $408 | 4 | 2.5 | 0.48 mi |
Zen Sunroom|Mountain View|Sauna|20 Mins to Ski | $5,701 | $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