Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.76% first-year return on $135k initial cash invested.
-22.76%
Cash On Cash
0.85%
Cap Rate
0.15
DSCR
$2,525
Rent
-$2,565
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$587k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$117k
Closing costs
1%
$5,869
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$2,525
Total Expenses
$5,090
Mortgage P&I
114%
$2,882
Property Taxes
15%
$375
Home Insurance
8%
$210
HOA
16%
$411
Property Management
15%
$379
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$631
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Ideal for Families • Clean, Modern & Spacious 2BR | $3,396 | $203 | 2 | 2 | 1.69 mi |
Downtown Fair Oaks Home ~ 15 Mi to Sacramento! | $3,061 | $183 | 2 | 1 | 0.92 mi |
Easily Explore Fair Oaks Village! Unique Condo | $3,195 | $191 | 3 | 2 | 0.93 mi |
Quiet Oasis with Pool/Hot Tub just off Riverfront | $4,751 | $284 | 3 | 2 | 1.22 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