Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.84% first-year return on $174k initial cash invested.
-13.84%
Cash On Cash
2.92%
Cap Rate
0.5
DSCR
$4,855
Rent
-$2,012
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$745k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,448
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,855
Total Expenses
$6,867
Mortgage P&I
75%
$3,632
Property Taxes
12%
$563
Home Insurance
5%
$262
HOA
2%
$80
Property Management
15%
$728
CapEx
4%
$194
Vacancy
0%
$0
Maintenance
4%
$194
Other
25%
$1,214
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious Restored Downtown Craftsman | $7,256 | $367 | 3 | 2 | 2.1 mi |
Bright & Stylish Home Stay Minutes from Wineries | $6,070 | $307 | 3 | 2 | 1.91 mi |
Unique, Boutique and Complete. . . ly furnished | $2,353 | $119 | 3 | 2.5 | 1.59 mi |
Craftsman bungalow on a large private lot | $5,081 | $257 | 3 | 1.5 | 1.76 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