Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.98% first-year return on $350k initial cash invested.
-20.98%
Cash On Cash
1.49%
Cap Rate
0.25
DSCR
$5,188
Rent
-$6,110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1550k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$350k
Downpayment
20%
$310k
Closing costs
1%
$15,500
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$5,188
Total Expenses
$11,298
Mortgage P&I
151%
$7,827
Property Taxes
8%
$438
Home Insurance
10%
$542
HOA
0%
$0
Property Management
15%
$778
CapEx
4%
$208
Vacancy
0%
$0
Maintenance
4%
$208
Other
25%
$1,297
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern Tuscan Castle around Napa & Sonoma Valley | $6,632 | $445 | 4 | 2.5 | 2.48 mi |
Modern Family-Friendly Wine Country Home Near Napa | $5,366 | $360 | 3 | 2.5 | 2.44 mi |
Casa Duca Wine Country, Discover More! | $4,754 | $319 | 3 | 2.5 | 2.49 mi |
The Valley Cottage Inn | $3,488 | $234 | 3 | 1 | 3.6 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