Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.17% first-year return on $332k initial cash invested.
-22.17%
Cash On Cash
1.4%
Cap Rate
0.23
DSCR
$4,810
Rent
-$6,133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1495k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$332k
Downpayment
20%
$299k
Closing costs
1%
$14,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,810
Total Expenses
$10,943
Mortgage P&I
160%
$7,688
Property Taxes
9%
$424
Home Insurance
11%
$523
HOA
0%
$0
Property Management
15%
$722
CapEx
4%
$192
Vacancy
0%
$0
Maintenance
4%
$192
Other
25%
$1,202
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Long Term Discount Plumb House Sugarhouse Sleep 8 | $4,422 | $217 | 3 | 2.5 | 0.62 mi |
Red Butte River Gem-Close to the U, Downtown & Mtn | $3,872 | $190 | 3 | 2 | 0.08 mi |
Charming home near the U of U | $4,748 | $233 | 3 | 2 | 0.58 mi |
Central Home/KNGBed/3BED/2BATH/Close to University | $4,382 | $215 | 3 | 2 | 0.7 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