Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.64% first-year return on $112k initial cash invested.
-8.64%
Cash On Cash
4.13%
Cap Rate
0.68
DSCR
$3,242
Rent
-$808
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$84,000
Closing costs
1%
$4,200
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,242
Total Expenses
$4,050
Mortgage P&I
66%
$2,124
Property Taxes
7%
$223
Home Insurance
5%
$147
HOA
0%
$0
Property Management
15%
$486
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$810
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Utah Haven | $3,356 | $197 | 4 | 2.5 | 0.7 mi |
Polk House | A Stylish Stay in Ogden | $2,759 | $162 | 4 | 2 | 1.98 mi |
Urban Outdoor Townhome | $3,185 | $187 | 4 | 2.5 | 0.75 mi |
Luxury Family Upstair Stay • Kids’ Zone & BBQ | $2,896 | $170 | 4 | 1.5 | 1.36 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