Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.24% first-year return on $188k initial cash invested.
-12.24%
Cash On Cash
3.36%
Cap Rate
0.57
DSCR
$5,467
Rent
-$1,921
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$811k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$162k
Closing costs
1%
$8,114
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,467
Total Expenses
$7,388
Mortgage P&I
73%
$3,974
Property Taxes
9%
$502
Home Insurance
5%
$287
HOA
0%
$0
Property Management
15%
$820
CapEx
4%
$219
Vacancy
0%
$0
Maintenance
4%
$219
Other
25%
$1,367
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Comfortable & Serene Vacation House | $6,017 | $314 | 3 | 3 | 1.41 mi |
Downtown Petaluma Charmer! | $5,116 | $267 | 2 | 2 | 2.06 mi |
Updated and Spacious 3BR/2BA Victorian Style Home | $7,263 | $379 | 3 | 2 | 2.07 mi |
Unique, Boutique and Complete. . . ly furnished | $2,280 | $119 | 3 | 2.5 | 1.59 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