Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.74% first-year return on $423k initial cash invested.
-29.74%
Cash On Cash
-0.49%
Cap Rate
-0.08
DSCR
$3,077
Rent
-$10,478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1899k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$423k
Downpayment
20%
$380k
Closing costs
1%
$18,990
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$3,077
Total Expenses
$13,555
Mortgage P&I
311%
$9,577
Property Taxes
60%
$1,836
Home Insurance
22%
$665
HOA
0%
$0
Property Management
15%
$462
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$769
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Pool - Remodeled 4 Bedroom Carmichael Home | $5,336 | $331 | 4 | 3 | 1.86 mi |
Discover Glamorous Arden Gem | $5,336 | $331 | 3 | 2 | 1.01 mi |
Updated Mid-Century Gem — Walk to Shops & Dining” | $2,080 | $129 | 3 | 2 | 1.58 mi |
Superb Bungalow Perfect Executive or Family Stay | $5,159 | $320 | 5 | 2 | 1.72 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