Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.56% first-year return on $204k initial cash invested.
-21.56%
Cash On Cash
1.09%
Cap Rate
0.18
DSCR
$3,108
Rent
-$3,671
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$859k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$172k
Closing costs
1%
$8,588
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,108
Total Expenses
$6,779
Mortgage P&I
139%
$4,330
Property Taxes
21%
$662
Home Insurance
10%
$296
HOA
0%
$0
Property Management
15%
$466
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$777
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
"Luxurious Retreat in This Stunning Furnished Home located in Riverstone" | $3,890 | $261 | 3 | 2.5 | 5.87 mi |
Beautiful peaceful desirable home in Madera Rancho | $4,903 | $329 | 3 | 2 | 0.97 mi |
Fernwood Retreat at Madera Ranchos, California | $4,263 | $286 | 3 | 2 | 4.19 mi |
GardenHouse- Lux Madera Rental | $2,012 | $135 | 4 | 2.5 | 6.62 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