Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.19% first-year return on $129k initial cash invested.
-4.19%
Cash On Cash
5.38%
Cap Rate
0.91
DSCR
$5,410
Rent
-$450
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$527k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$105k
Closing costs
1%
$5,273
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,410
Total Expenses
$5,860
Mortgage P&I
48%
$2,599
Property Taxes
9%
$476
Home Insurance
3%
$189
HOA
0%
$0
Property Management
15%
$812
CapEx
4%
$216
Vacancy
0%
$0
Maintenance
4%
$216
Other
25%
$1,352
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
New 4 Bed Home w/pool/spa, 20 mins from winery’s | $8,286 | $454 | 4 | 2.5 | 1.13 mi |
Lovely 2 bedroom house with pool | $6,041 | $331 | 2 | 1 | 2.04 mi |
Romantic Pool & Spa Retreat | $5,913 | $324 | 4 | 2 | 0.05 mi |
Villa Boheme – Lakeview Oasis w/ Bell Tent & Games | $5,475 | $300 | 4 | 2 | 2.26 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