Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.41% first-year return on $97,170 initial cash invested.
1.41%
Cash On Cash
6.84%
Cap Rate
1.16
DSCR
$4,429
Rent
$114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$377k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,170
Downpayment
20%
$75,400
Closing costs
1%
$3,770
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,429
Total Expenses
$4,315
Mortgage P&I
42%
$1,859
Property Taxes
4%
$196
Home Insurance
3%
$135
HOA
0%
$0
Property Management
15%
$664
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,107
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Renovated 3 bed/2 bath with pool | $5,940 | $315 | 3 | 2 | 2.25 mi |
Country Home- South Yuba City | $4,696 | $249 | 3 | 2 | 2.57 mi |
The La Mantia House | $5,016 | $266 | 4 | 2 | 0.83 mi |
The Blue house | $3,093 | $164 | 4 | 2 | 1.88 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