This property looks like a bad Airbnb investment with a projected -13.27% first-year return on $87,243 initial cash invested.
-13.27%
Cash On Cash
3.17%
Cap Rate
0.52
DSCR
$2,500
Rent
-$965
Cashflow
$30,000
Annual
$116
ADR
75%
Occupancy
73%
Confidence High
90%
Roseville Score
Cash Flow
$2,500 income − $3,465 expenses = $965 out of pocket
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,243
Downpayment
20%
$71,660
Closing costs
1%
$3,583
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$2,500
Total Expenses
$3,465
Mortgage P&I
72%
$1,811
Property Taxes
13%
$326
Home Insurance
5%
$128
HOA
0%
$0
Property Management
15%
$375
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$625
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Vintage Charm | $3,445 | $151 | 2 | 1 | 0.16 mi |
Classy Cozy Victorian Comfort | $3,855 | $169 | 2 | 1.5 | 0.07 mi |
Comfy 2/1 duplex. Old Roseville | $2,692 | $118 | 2 | 1 | 0.04 mi |
Rustic Elegance | $3,969 | $174 | 2 | 1 | 0.22 mi |
Cozy Roseville Cottage w/ Private Parking | $2,669 | $117 | 2 | 1 | 0.35 mi |
Cozy 3-Bed, 2-Bedroom, 1-Bath Home | $4,791 | $210 | 2 | 1 | 0.41 mi |
Cozy 3bed home | 2BR | Cal-Expo | Sac | Roseville | $4,152 | $182 | 2 | 1 | 0.53 mi |
Antique Cottage in Old Roseville | $4,015 | $176 | 2 | 1 | 0.68 mi |
Comfy and updated 2/1 duplex in Roseville | $2,623 | $115 | 2 | 1 | 0.06 mi |
Welcome Home: Your Cozy Corner in Roseville | $2,304 | $101 | 2 | 1 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
CoC vs Downpayment
CoC vs Purchase Price