Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.16% first-year return on $202k initial cash invested.
-23.16%
Cash On Cash
0.75%
Cap Rate
0.13
DSCR
$3,526
Rent
-$3,892
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$874k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$175k
Closing costs
1%
$8,744
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,526
Total Expenses
$7,418
Mortgage P&I
122%
$4,294
Property Taxes
21%
$733
Home Insurance
9%
$315
HOA
11%
$383
Property Management
15%
$529
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$882
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Easily Explore Fair Oaks Village! Unique Condo | $2,905 | $191 | 3 | 2 | 1.99 mi |
2.5 Acre “Resort Style” Gated Getaway!!! | $8,015 | $527 | 2 | 1 | 1.87 mi |
Beautiful house by the river and the villager | $2,966 | $195 | 3 | 1 | 1.93 mi |
2-Story Private Home in the Heart of Sacramento | $5,140 | $338 | 4 | 2.5 | 0.95 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