Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.29% first-year return on $178k initial cash invested.
-13.29%
Cash On Cash
3.05%
Cap Rate
0.51
DSCR
$4,114
Rent
-$1,974
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$735k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$147k
Closing costs
1%
$7,345
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,114
Total Expenses
$6,088
Mortgage P&I
89%
$3,675
Property Taxes
4%
$181
Home Insurance
6%
$257
HOA
0%
$0
Property Management
15%
$617
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,028
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming 3-bedroom house with AC, WiFi in soothing Vacaville | $937 | $55 | 3 | 2 | 1.8 mi |
5 O’Clock Somewhere - Pool /Wet Bar/Fireplace | $8,449 | $496 | 4 | 2.5 | 2.03 mi |
Executive New 4BR Retreat + Game Room Near Napa | $5,757 | $338 | 4 | 3.5 | 0.49 mi |
Remodeled 3BR 2BTH Retreat w/ Fire Pit & Big Yard | $4,446 | $261 | 3 | 2 | 1.96 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