Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.23% first-year return on $83,100 initial cash invested.
-1.23%
Cash On Cash
6.03%
Cap Rate
1.03
DSCR
$3,436
Rent
-$85
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,100
Downpayment
20%
$62,000
Closing costs
1%
$3,100
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,436
Total Expenses
$3,521
Mortgage P&I
44%
$1,506
Property Taxes
8%
$259
Home Insurance
3%
$108
HOA
0%
$0
Property Management
15%
$515
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$859
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Suburban Serenity in Blaine | $4,472 | $241 | 3 | 2 | 2.82 mi |
2 Story House with Gas Fireplace + Garage Parking | $5,566 | $300 | 3 | 1.5 | 3.17 mi |
Tranquil Blaine Home in Upscale Neighborhood | $1,985 | $107 | 3 | 1 | 1.27 mi |
Modern Clean Spacious Home | $5,900 | $318 | 3 | 3 | 2.8 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