Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.13% first-year return on $176k initial cash invested.
-6.13%
Cash On Cash
4.8%
Cap Rate
0.82
DSCR
$6,912
Rent
-$898
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,912 income − $7,810 expenses = $898 out of pocket
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
$6,912
Total Expenses
$7,810
Mortgage P&I
51%
$3,518
Property Taxes
10%
$679
Home Insurance
4%
$256
HOA
1%
$40
Property Management
15%
$1,037
CapEx
4%
$276
Vacancy
0%
$0
Maintenance
4%
$276
Other
25%
$1,728
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxury Oasis★★ ★★★ close to Napa and SFO | $6,592 | $344 | 4 | 3 | 0.25 mi |
Group Getaway| Hot Tub, Stone Fire Pit +Kid Turf | $9,811 | $512 | 4 | 3 | 0.28 mi |
Spring PROMO ~ Fairfield Napa ~ Stylish 4BD Home | $6,554 | $342 | 4 | 3 | 0.29 mi |
Home, Napa Vibe w/Fire Pit + Spa | $8,853 | $462 | 4 | 3 | 0.31 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