Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.54% first-year return on $114k initial cash invested.
-7.54%
Cash On Cash
4.45%
Cap Rate
0.75
DSCR
$4,108
Rent
-$719
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$459k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,780
Closing costs
1%
$4,589
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,108
Total Expenses
$4,827
Mortgage P&I
55%
$2,258
Property Taxes
7%
$302
Home Insurance
4%
$161
HOA
3%
$135
Property Management
15%
$616
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,027
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
GIANNO SILVER Downtown, Airport, Grill, Garage Yard, Walk To Parks Tennis Courts | $5,504 | $232 | 3 | 3 | 1.19 mi |
Serene 3BR Pagoda Ln Retreat w/Fenced yard G#41982 | $3,084 | $130 | 3 | 2.5 | 1.91 mi |
Serene 3BR Retreat｜Access to Community PoolE#41982 | $3,179 | $134 | 3 | 2.5 | 1.95 mi |
Casa Natomas-close to SMF Airport and downtown. | $4,674 | $197 | 3 | 2 | 0.63 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