Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.91% first-year return on $199k initial cash invested.
-13.91%
Cash On Cash
3.03%
Cap Rate
0.5
DSCR
$5,305
Rent
-$2,307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$834k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$199k
Downpayment
20%
$167k
Closing costs
1%
$8,335
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,305
Total Expenses
$7,612
Mortgage P&I
79%
$4,203
Property Taxes
11%
$564
Home Insurance
6%
$299
HOA
0%
$0
Property Management
15%
$796
CapEx
4%
$212
Vacancy
0%
$0
Maintenance
4%
$212
Other
25%
$1,326
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Main Street Retreat + Studio | $7,886 | $447 | 4 | 2 | 2.07 mi |
2300 sq. ft Waterfront 4 bd in Downtown Roseville | $4,816 | $273 | 4 | 2.5 | 1.79 mi |
Historic Roseville Retreat with Hot Tub | $6,598 | $374 | 4 | 3 | 1.98 mi |
Two 2bd/1ba homes on one lot | $6,369 | $361 | 4 | 2 | 1.28 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