Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.3% first-year return on $135k initial cash invested.
-7.3%
Cash On Cash
4.35%
Cap Rate
0.74
DSCR
$3,856
Rent
-$823
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$530k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$106k
Closing costs
1%
$5,299
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,856
Total Expenses
$4,679
Mortgage P&I
67%
$2,592
Property Taxes
1%
$51
Home Insurance
5%
$186
HOA
0%
$0
Property Management
15%
$578
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$964
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
New 2021 home in heart of Washington wine country! | $5,192 | $251 | 4 | 2 | 1.58 mi |
Holland Vineyard Bungalow *Extended Stay | $2,689 | $130 | 4 | 1.5 | 1.49 mi |
Wine Country Fireside | Sauna, Gym, Deck & Games | $4,033 | $195 | 4 | 3 | 0.08 mi |
Grill and Chill oasis retreat | $4,716 | $228 | 3 | 2 | 0.52 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