Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.27% first-year return on $290k initial cash invested.
-19.27%
Cash On Cash
1.91%
Cap Rate
0.32
DSCR
$6,683
Rent
-$4,660
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1296k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$290k
Downpayment
20%
$259k
Closing costs
1%
$12,958
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,683
Total Expenses
$11,343
Mortgage P&I
97%
$6,454
Property Taxes
18%
$1,213
Home Insurance
7%
$469
HOA
0%
$0
Property Management
15%
$1,002
CapEx
4%
$267
Vacancy
0%
$0
Maintenance
4%
$267
Other
25%
$1,671
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Atascadero Home | Great for Large Families | $14,659 | $945 | 4 | 3 | 2.21 mi |
Peaceful Wine Country Retreat | $5,491 | $354 | 3 | 2 | 1.06 mi |
Gorgeous Hilltop Oasis with Pool and Expansive Views | $11,805 | $761 | 4 | 3 | 1.2 mi |
Oak Creek Retreat | $3,987 | $257 | 3 | 2 | 1.79 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