Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.11% first-year return on $94,566 initial cash invested.
-4.11%
Cash On Cash
5.58%
Cap Rate
0.9
DSCR
$3,662
Rent
-$324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,662 income − $3,986 expenses = $324 out of pocket
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,566
Downpayment
20%
$72,920
Closing costs
1%
$3,646
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,662
Total Expenses
$3,986
Mortgage P&I
51%
$1,872
Property Taxes
6%
$228
Home Insurance
4%
$129
HOA
0%
$0
Property Management
15%
$549
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$916
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Giant Sequoia | $3,708 | $167 | 3 | 2.5 | 0.75 mi |
Spacious 3BR/2BTH house near Sequoia | $4,330 | $195 | 3 | 2 | 0.43 mi |
Cozy Sequoia Base Camp with Fire Pit | $5,196 | $234 | 3 | 2 | 0.47 mi |
The Salle House- Pet Friendly w/ Hot Tub! | $5,240 | $236 | 3 | 2 | 0.71 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