Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.8% first-year return on $192k initial cash invested.
-18.8%
Cash On Cash
1.61%
Cap Rate
0.27
DSCR
$3,890
Rent
-$3,013
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$801k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$160k
Closing costs
1%
$8,014
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,890
Total Expenses
$6,903
Mortgage P&I
101%
$3,929
Property Taxes
21%
$800
Home Insurance
8%
$306
HOA
0%
$0
Property Management
15%
$584
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$972
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Amazing Lincoln Home with Pool+HotTub | $5,636 | $386 | 3 | 2.5 | 0.23 mi |
3/2 - Family Friendly, Fully Furnished w/ Jacuzzi | $5,066 | $347 | 3 | 2 | 1.71 mi |
4BR/3BA | 1st Floor Suite | Multi-Gen Friendly | $3,854 | $264 | 4 | 3 | 1.46 mi |
Cozy 4BR/3 BATH | 1st Floor Suite | Near Roseville | $3,927 | $269 | 4 | 3 | 1.47 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