Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.05% first-year return on $141k initial cash invested.
-18.05%
Cash On Cash
1.99%
Cap Rate
0.34
DSCR
$3,293
Rent
-$2,118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$613k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$123k
Closing costs
1%
$6,132
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$3,293
Total Expenses
$5,411
Mortgage P&I
91%
$3,002
Property Taxes
13%
$428
Home Insurance
7%
$217
HOA
6%
$183
Property Management
15%
$494
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$823
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Elegant & Cozy /Remodeled 3BDR 2BA House/King Bed | $3,111 | $193 | 3 | 2 | 2.63 mi |
Charming French-Style Rocklin Home - Longer Stays | $2,853 | $177 | 3 | 2 | 3.28 mi |
Downtown Dream House: Walk to Dinner/ Amenities! | $4,578 | $284 | 3 | 2 | 3.39 mi |
Serene Living-Rocklin | Hot Tub | Accessible Home | $4,369 | $271 | 2 | 2 | 2.81 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