Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.41% first-year return on $133k initial cash invested.
-1.41%
Cash On Cash
6.14%
Cap Rate
1.04
DSCR
$6,529
Rent
-$156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,485
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,529
Total Expenses
$6,685
Mortgage P&I
41%
$2,703
Property Taxes
10%
$634
Home Insurance
3%
$191
HOA
0%
$24
Property Management
15%
$979
CapEx
4%
$261
Vacancy
0%
$0
Maintenance
4%
$261
Other
25%
$1,632
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lakefront Retreat w Sauna, Hot Tub & Pool | $19,678 | $1,135 | 3 | 2 | 1.69 mi |
Auburn Wine Trail Villa | $3,970 | $229 | 3 | 2.5 | 1.65 mi |
Cozy Waterfront Getaway|Private| Hot Tub| Sauna | $8,946 | $516 | 2 | 2 | 1.63 mi |
Charming Auburn Country Escape near wineries &golf | $2,774 | $160 | 2 | 1.5 | 0.74 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