Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.05% first-year return on $176k initial cash invested.
-12.05%
Cash On Cash
3.26%
Cap Rate
0.56
DSCR
$5,245
Rent
-$1,766
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$723k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$145k
Closing costs
1%
$7,233
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,245
Total Expenses
$7,011
Mortgage P&I
67%
$3,518
Property Taxes
13%
$679
Home Insurance
5%
$256
HOA
1%
$40
Property Management
15%
$787
CapEx
4%
$210
Vacancy
0%
$0
Maintenance
4%
$210
Other
25%
$1,311
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxury Oasis★★ ★★★ close to Napa and SFO | $5,710 | $361 | 4 | 3 | 0.25 mi |
Spring PROMO ~ Fairfield Napa ~ Stylish 4BD Home | $5,441 | $344 | 4 | 3 | 0.29 mi |
Entire House@AFB,Wine Country, NAPA| Noon Checking | $4,982 | $315 | 4 | 3 | 0.43 mi |
Fun gateway, safe neighborhood. | $3,843 | $243 | 3 | 3 | 0.43 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