Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.49% first-year return on $88,350 initial cash invested.
-10.49%
Cash On Cash
3.51%
Cap Rate
0.59
DSCR
$2,520
Rent
-$772
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,350
Downpayment
20%
$67,000
Closing costs
1%
$3,350
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,520
Total Expenses
$3,292
Mortgage P&I
66%
$1,652
Property Taxes
12%
$313
Home Insurance
5%
$117
HOA
0%
$0
Property Management
15%
$378
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$630
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Relax & Get Away in Madera Wine Country! | $3,266 | $182 | 4 | 2 | 0.61 mi |
Casa De Jules | $2,692 | $150 | 3 | 2 | 1 mi |
Small-Town Charm & Patio Dining: Home in Madera! | $1,418 | $79 | 2 | 1 | 1.12 mi |
Small Town Charming House | $2,889 | $161 | 3 | 1 | 1.14 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