Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.78% first-year return on $98,829 initial cash invested.
-3.78%
Cash On Cash
5.44%
Cap Rate
0.92
DSCR
$3,991
Rent
-$311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,829
Downpayment
20%
$76,980
Closing costs
1%
$3,849
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,991
Total Expenses
$4,302
Mortgage P&I
48%
$1,897
Property Taxes
9%
$353
Home Insurance
3%
$135
HOA
0%
$0
Property Management
15%
$599
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$998
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Clean, Lux, cozy Home near Sequoias and Outlet mall/Ag show | $4,890 | $233 | 3 | 2.5 | 0.41 mi |
Sequoia Explorers’ Retreat in Heart of Visalia | $3,085 | $147 | 3 | 2.5 | 0.61 mi |
Contemporary Stunning Home in NE Tulare. | $3,505 | $167 | 3 | 2 | 0.26 mi |
Tulare 3 BR Home - Fast WiFi - Memory Foam Beds | $3,883 | $185 | 3 | 2 | 0.39 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