Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.3% first-year return on $87,300 initial cash invested.
-4.3%
Cash On Cash
5.49%
Cap Rate
0.9
DSCR
$3,491
Rent
-$313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,491 income − $3,804 expenses = $313 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,300
Downpayment
20%
$66,000
Closing costs
1%
$3,300
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,491
Total Expenses
$3,804
Mortgage P&I
48%
$1,684
Property Taxes
9%
$321
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$524
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$873
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Visalia Luxe CA: 3BR w/ Private Pool, BBQ, & Patio | $4,463 | $219 | 3 | 2 | 0.31 mi |
Cozy Sequoia Base Camp with Fire Pit | $4,728 | $232 | 3 | 2 | 0.67 mi |
The Hidden Paradise / Pool & Spa / Family Friendly / 45 Min To The Sequoias | $5,849 | $287 | 3 | 2 | 0.4 mi |
Charming Family House Near Sequoia Park | $2,894 | $142 | 3 | 2 | 0.74 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