Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.91% first-year return on $84,702 initial cash invested.
-3.91%
Cash On Cash
5.66%
Cap Rate
0.92
DSCR
$3,552
Rent
-$276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,702
Downpayment
20%
$69,240
Closing costs
1%
$3,462
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$3,552
Total Expenses
$3,828
Mortgage P&I
50%
$1,766
Property Taxes
7%
$235
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$533
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$888
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Wasilla 'Spruce Moose' Cabin: Lakefront + Hot Tub! | $4,075 | $231 | 2 | 2 | 1.2 mi |
Northshore Serenity: Cozy Alaska Lakefront Retreat | $5,469 | $310 | 2 | 1.5 | 1.87 mi |
Nestled Between Two Lakes Relaxing 2-bed house w/ Wi-Fi in charming Meadow Lakes | $3,352 | $190 | 2 | 1 | 1.22 mi |
Budget Friendly Alaskan Camper | $1,588 | $90 | 2 | 1 | 1.36 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