Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.65% first-year return on $225k initial cash invested.
-19.65%
Cash On Cash
1.45%
Cap Rate
0.25
DSCR
$3,859
Rent
-$3,680
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$956k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$191k
Closing costs
1%
$9,561
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,859
Total Expenses
$7,539
Mortgage P&I
121%
$4,678
Property Taxes
18%
$676
Home Insurance
9%
$333
HOA
0%
$0
Property Management
15%
$579
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$965
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4BR/3BA Detached Villa, Private Yard. 30D Promo. | $1,579 | $173 | 4 | 3 | 2.43 mi |
* Large Updated Waterfront Delta Manor Boat Dock * | $4,590 | $503 | 4 | 3 | 5.03 mi |
Grande Majano: 4 Bed Luxury Home | $2,446 | $268 | 4 | 2.5 | 4.1 mi |
Peaceful Bay Home with Large Backyard and Home Gym | $1,889 | $207 | 4 | 2.5 | 4.56 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