Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.78% first-year return on $182k initial cash invested.
1.78%
Cash On Cash
6.74%
Cap Rate
1.17
DSCR
$8,709
Rent
$269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$751k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$150k
Closing costs
1%
$7,505
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$8,709
Total Expenses
$8,440
Mortgage P&I
41%
$3,599
Property Taxes
4%
$363
Home Insurance
3%
$266
HOA
0%
$33
Property Management
15%
$1,306
CapEx
4%
$348
Vacancy
0%
$0
Maintenance
4%
$348
Other
25%
$2,177
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Gathering Place: 2 Homes on 5 Acres Ebey's | $6,779 | $437 | 4 | 3.5 | 1.84 mi |
Huge waterfnt rambler, GameRoom/HotTub/HomeTheater | $14,334 | $924 | 4 | 2 | 1.44 mi |
Grand Waterfront Getaway Olympic Views & amenities | $13,496 | $870 | 5 | 3 | 1.63 mi |
Mt Baker Views Home Near Oak Harbor - Pet Friendly | $4,204 | $271 | 3 | 2.5 | 1.69 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