Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.67% first-year return on $144k initial cash invested.
-12.67%
Cash On Cash
3.06%
Cap Rate
0.52
DSCR
$3,778
Rent
-$1,516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$570k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$114k
Closing costs
1%
$5,697
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,778
Total Expenses
$5,294
Mortgage P&I
75%
$2,818
Property Taxes
12%
$460
Home Insurance
5%
$203
HOA
0%
$0
Property Management
15%
$567
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$944
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
New Home in Madera 4 bedroom -5 beds- 2 bath | $4,720 | $263 | 4 | 2 | 5.53 mi |
Country Retreat: 4BR/2BA Gem, Madera Haven! | $3,948 | $220 | 4 | 2 | 6.41 mi |
Remodeled Ranch Home on 1-Acre of Land | $4,397 | $245 | 4 | 2 | 6.47 mi |
Home in Madera Wine Country w/ Huge Front/Backyard | $3,535 | $197 | 3 | 2 | 5.87 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