Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.89% first-year return on $146k initial cash invested.
-10.89%
Cash On Cash
3.53%
Cap Rate
0.61
DSCR
$4,260
Rent
-$1,324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$609k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,091
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,260
Total Expenses
$5,584
Mortgage P&I
69%
$2,947
Property Taxes
9%
$374
Home Insurance
5%
$219
HOA
0%
$0
Property Management
15%
$639
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,065
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Grass Valley vacation home | $5,828 | $391 | 3 | 2.5 | 1.81 mi |
Visit Beautiful Nevada County This Winter! Country Living Close To Town | $4,978 | $334 | 3 | 3 | 1.65 mi |
Peace of Nature Quiet Retreat Home | $3,860 | $259 | 3 | 2 | 0.68 mi |
Home in Grass Valley | $4,605 | $309 | 3 | 2 | 0.9 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