Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.46% first-year return on $171k initial cash invested.
-14.46%
Cash On Cash
2.82%
Cap Rate
0.47
DSCR
$4,388
Rent
-$2,066
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$702k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$140k
Closing costs
1%
$7,021
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,388
Total Expenses
$6,454
Mortgage P&I
81%
$3,542
Property Taxes
12%
$543
Home Insurance
6%
$262
HOA
0%
$0
Property Management
15%
$658
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,097
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Discounted *New Pool/ Spa* | $7,818 | $362 | 4 | 2 | 0.54 mi |
Beautiful/Spacious Midterm Home | $3,045 | $141 | 4 | 3 | 0.58 mi |
Fountain Haven Retreat | $5,464 | $253 | 4 | 2 | 0.54 mi |
Roseville 3 bedroom + 2 bath Home | $4,773 | $221 | 3 | 2 | 0.34 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