Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.24% first-year return on $144k initial cash invested.
-0.24%
Cash On Cash
6.44%
Cap Rate
1.08
DSCR
$6,637
Rent
-$29
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$571k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$114k
Closing costs
1%
$5,708
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$6,637
Total Expenses
$6,666
Mortgage P&I
43%
$2,826
Property Taxes
7%
$454
Home Insurance
3%
$201
HOA
0%
$0
Property Management
15%
$996
CapEx
4%
$265
Vacancy
0%
$0
Maintenance
4%
$265
Other
25%
$1,659
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Entire House@AFB,Wine Country, NAPA| Noon Checking | $5,371 | $327 | 4 | 3 | 3.65 mi |
Luxury Oasis★★ ★★★ close to Napa and SFO | $5,962 | $363 | 4 | 3 | 3.1 mi |
Winter PROMO ~ Fairfield Napa ~ Stylish 4BD Home | $5,814 | $354 | 4 | 3 | 3.5 mi |
Napa Vibes| Hot Tub, Fire Pit & Game Room| Slps 12 | $8,245 | $502 | 4 | 3 | 3.57 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