Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.08% first-year return on $165k initial cash invested.
-15.08%
Cash On Cash
2.13%
Cap Rate
0.38
DSCR
$3,251
Rent
-$2,070
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$670k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$134k
Closing costs
1%
$6,699
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,251
Total Expenses
$5,321
Mortgage P&I
96%
$3,131
Property Taxes
12%
$391
Home Insurance
7%
$238
HOA
0%
$0
Property Management
15%
$488
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$813
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Backyard Grill | Elegant 5BR Home G#41907 | $3,283 | $152 | 4 | 3.5 | 0.81 mi |
Dedicated Office | Stylish 5B Home E#41907 | $5,053 | $234 | 4 | 3.5 | 0.87 mi |
Entire Luxury Quiet Home w/ EV charger-Kent/Seatac | $5,248 | $243 | 4 | 2 | 1.19 mi |
Stunning Home in Kent | $5,421 | $251 | 4 | 3 | 1.88 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