Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.3% first-year return on $129k initial cash invested.
-9.3%
Cash On Cash
4.07%
Cap Rate
0.69
DSCR
$4,387
Rent
-$996
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$527k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$105k
Closing costs
1%
$5,265
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,387
Total Expenses
$5,383
Mortgage P&I
59%
$2,608
Property Taxes
11%
$486
Home Insurance
4%
$184
HOA
0%
$0
Property Management
15%
$658
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,097
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern Home w/ Large Backyard, Office & EV Charger | $6,547 | $287 | 3 | 2 | 0.27 mi |
Hanford: Chianti Dream House | $3,239 | $142 | 3 | 2 | 0.45 mi |
Hanford: Entire Dreamy Home (Premium) | $3,855 | $169 | 2 | 2 | 0.61 mi |
NewHouse Perfect For LargeGroups | $5,338 | $234 | 4 | 2 | 0.1 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