Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.91% first-year return on $433k initial cash invested.
-14.91%
Cash On Cash
2.9%
Cap Rate
0.49
DSCR
$11,479
Rent
-$5,383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1949k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$433k
Downpayment
20%
$390k
Closing costs
1%
$19,490
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$11,479
Total Expenses
$16,862
Mortgage P&I
84%
$9,638
Property Taxes
9%
$990
Home Insurance
6%
$682
HOA
0%
$42
Property Management
15%
$1,722
CapEx
4%
$459
Vacancy
0%
$0
Maintenance
4%
$459
Other
25%
$2,870
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Main Street House - Designer Napa Home | $18,041 | $1,163 | 4 | 3 | 1.77 mi |
Chic Napa Wine Country Escape • Patios + Firepit | $19,996 | $1,289 | 4 | 3 | 1.96 mi |
Beautiful renovated house in the heart of Napa | $18,289 | $1,179 | 4 | 2 | 1.79 mi |
A Peaceful home in the heart of Napa Valley | $16,878 | $1,088 | 4 | 4 | 1.83 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