Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.1% first-year return on $102k initial cash invested.
-5.1%
Cash On Cash
5.12%
Cap Rate
0.86
DSCR
$3,928
Rent
-$433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,980
Closing costs
1%
$3,999
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,928
Total Expenses
$4,361
Mortgage P&I
50%
$1,983
Property Taxes
9%
$353
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$589
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$982
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Large Vancouver home Minutes from PDX! | $4,197 | $200 | 3 | 2.5 | 0.22 mi |
3BR 2BA Townhouse close to shops, hospital & sips | $2,791 | $133 | 3 | 2.5 | 0.91 mi |
Gorgeous Entire Home, Serene & Relaxing! | $4,491 | $214 | 3 | 2.5 | 1.12 mi |
6 Mi to Downtown Vancouver: Peaceful Home w/ Deck | $4,218 | $201 | 3 | 2 | 0.77 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