Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.79% first-year return on $422k initial cash invested.
-32.79%
Cash On Cash
-1.23%
Cap Rate
-0.21
DSCR
$5,450
Rent
-$11,541
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1897k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$422k
Downpayment
20%
$379k
Closing costs
1%
$18,968
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$5,450
Total Expenses
$16,991
Mortgage P&I
172%
$9,380
Property Taxes
61%
$3,339
Home Insurance
29%
$1,573
HOA
2%
$83
Property Management
15%
$818
CapEx
4%
$218
Vacancy
0%
$0
Maintenance
4%
$218
Other
25%
$1,362
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Berryessa Lake Napa Retreat with Stunning Views | $3,941 | $341 | 4 | 3 | 1.23 mi |
Napa Vineyard with Stunning Views By Allevo Homes | $8,842 | $765 | 3 | 2 | 5.98 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