Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.93% first-year return on $161k initial cash invested.
-11.93%
Cash On Cash
3.49%
Cap Rate
0.57
DSCR
$4,164
Rent
-$1,604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$654k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$131k
Closing costs
1%
$6,541
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,164
Total Expenses
$5,768
Mortgage P&I
80%
$3,338
Property Taxes
4%
$168
Home Insurance
6%
$262
HOA
0%
$0
Property Management
15%
$625
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,041
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious*Near Ski Resorts*RSL*ExpoCenter*2GBFiber | $5,186 | $289 | 4 | 3.5 | 0.33 mi |
Deluxe and Contemporary Home | $3,858 | $215 | 4 | 4 | 0.65 mi |
Sandy retreat, 2 kitchens, game room, sleeps 13! | $5,150 | $287 | 5 | 3 | 0.49 mi |
Escape to this beautiful house near the Mountains | $3,087 | $172 | 5 | 3 | 0.63 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