Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.26% first-year return on $228k initial cash invested.
-19.26%
Cash On Cash
1.77%
Cap Rate
0.3
DSCR
$3,863
Rent
-$3,655
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$999k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$9,985
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,863
Total Expenses
$7,518
Mortgage P&I
129%
$4,975
Property Taxes
9%
$338
Home Insurance
9%
$350
HOA
0%
$0
Property Management
15%
$579
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$966
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Two bedroom loft | $8,926 | $438 | 2 | 2 | 0.47 mi |
Cute Villa near Park City, U of U, and all canyons | $3,872 | $190 | 2 | 2 | 0.53 mi |
4 Bedroom Bungalow near U of U, Downtown, and more | $5,930 | $291 | 4 | 2 | 0.69 mi |
Cheerful 4 bedroom home w/patio | $7,663 | $376 | 4 | 3 | 0.59 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