Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.71% first-year return on $224k initial cash invested.
-19.71%
Cash On Cash
1.46%
Cap Rate
0.25
DSCR
$4,252
Rent
-$3,687
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$955k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$224k
Downpayment
20%
$191k
Closing costs
1%
$9,545
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,252
Total Expenses
$7,939
Mortgage P&I
110%
$4,676
Property Taxes
21%
$881
Home Insurance
8%
$341
HOA
0%
$0
Property Management
15%
$638
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,063
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Pool - Remodeled 4 Bedroom Carmichael Home | $6,141 | $331 | 4 | 3 | 1.32 mi |
Home w/pool 5 mins from River | $5,919 | $319 | 3 | 2.5 | 1.15 mi |
Beautiful Home with Redwood Garden | $5,678 | $306 | 3 | 2 | 2.01 mi |
Private Pool + River Trail | Family 4BR w/ Arcade | $5,084 | $274 | 4 | 2.5 | 2.11 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