Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.23% first-year return on $107k initial cash invested.
-4.23%
Cash On Cash
5.21%
Cap Rate
0.88
DSCR
$3,752
Rent
-$376
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$78,620
Closing costs
1%
$3,931
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,752
Total Expenses
$4,128
Mortgage P&I
52%
$1,934
Property Taxes
7%
$253
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$563
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$938
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious Family Home, Beautiful Yard & Game Room | $6,188 | $313 | 4 | 3 | 1.11 mi |
Spacious 3BR/2BA Retreat | $3,460 | $175 | 3 | 2 | 1.58 mi |
Insta-Worthy Peaceful Home 4BD,2BA Near University | $5,338 | $270 | 4 | 2 | 2.06 mi |
Cheerful 3 bed 2 bath newly renovated/off fwy 99 | $4,152 | $210 | 3 | 2 | 2.09 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