Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.29% first-year return on $375k initial cash invested.
-0.29%
Cash On Cash
6.57%
Cap Rate
1.08
DSCR
$19,974
Rent
-$89
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1669k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$375k
Downpayment
20%
$334k
Closing costs
1%
$16,693
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$19,974
Total Expenses
$20,063
Mortgage P&I
42%
$8,433
Property Taxes
7%
$1,448
Home Insurance
3%
$594
HOA
0%
$0
Property Management
15%
$2,996
CapEx
4%
$799
Vacancy
0%
$0
Maintenance
4%
$799
Other
25%
$4,994
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Best View Wine Country Oasis: Pool-Hot tub-Sauna | $21,099 | $977 | 3 | 3 | 0.08 mi |
Superb View Wine Country Oasis: Pool-Hottub-Sauna | $23,151 | $1,072 | 4 | 4 | 0.08 mi |
Heated pool & Hot tub! Close to Sonoma & Calistoga | $13,022 | $603 | 4 | 3 | 0.63 mi |
Wine Country family home with views for 30+ days | $5,075 | $235 | 4 | 2.5 | 0.67 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