Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.6% first-year return on $105k initial cash invested.
-2.6%
Cash On Cash
5.66%
Cap Rate
0.97
DSCR
$4,048
Rent
-$227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$384k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$76,740
Closing costs
1%
$3,837
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$4,048
Total Expenses
$4,275
Mortgage P&I
46%
$1,875
Property Taxes
8%
$322
Home Insurance
3%
$135
HOA
0%
$0
Property Management
15%
$607
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,012
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
New Home in Madera 4 bedroom -5 beds- 2 bath | $4,960 | $263 | 4 | 2 | 0.95 mi |
Country Retreat: 4BR/2BA Gem, Madera Haven! | $4,149 | $220 | 4 | 2 | 2.45 mi |
Remodeled Ranch Home on 1-Acre of Land | $4,620 | $245 | 4 | 2 | 2.94 mi |
Relax & Get Away in Madera Wine Country! | $3,451 | $183 | 4 | 2 | 3.59 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