Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.34% first-year return on $73,152 initial cash invested.
-14.34%
Cash On Cash
2.75%
Cap Rate
0.45
DSCR
$1,836
Rent
-$874
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,836 income − $2,710 expenses = $874 out of pocket
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,152
Downpayment
20%
$58,240
Closing costs
1%
$2,912
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$1,836
Total Expenses
$2,710
Mortgage P&I
80%
$1,468
Property Taxes
14%
$259
Home Insurance
6%
$103
HOA
0%
$0
Property Management
15%
$275
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$459
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Awesome Location in Visalia | $3,040 | $204 | 2 | 1 | 0.46 mi |
Beautiful home, 7 guests | $4,769 | $320 | 3 | 2 | 0.63 mi |
Cozy getaway near the Sequoias | $1,923 | $129 | 2 | 2 | 0.06 mi |
Lovely Cozy Private Studio w/Fast Wi-fi + Games | $1,565 | $105 | 1 | 1 | 0.19 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