Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.64% first-year return on $146k initial cash invested.
-12.64%
Cash On Cash
3.02%
Cap Rate
0.51
DSCR
$3,928
Rent
-$1,538
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$581k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$116k
Closing costs
1%
$5,812
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,928
Total Expenses
$5,466
Mortgage P&I
72%
$2,844
Property Taxes
14%
$531
Home Insurance
5%
$206
HOA
0%
$0
Property Management
15%
$589
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$982
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Dreamy Dressage - Pool + Hot Tub | $5,366 | $315 | 4 | 2 | 0.53 mi |
Spacious home with pool 4 queen beds BakersfieldCa | $4,020 | $236 | 4 | 2 | 0.69 mi |
NWGem! 4BR 2BA-10gst Haven by Parks,Dining&Freeway | $4,054 | $238 | 4 | 2 | 0.42 mi |
Spacious Home – BBQ, EV ,Comfy Beds, Near Shops . | $3,833 | $225 | 4 | 2 | 0.47 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