Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.87% first-year return on $135k initial cash invested.
-11.87%
Cash On Cash
3.49%
Cap Rate
0.59
DSCR
$5,110
Rent
-$1,339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$559k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$112k
Closing costs
1%
$5,591
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,110
Total Expenses
$6,449
Mortgage P&I
54%
$2,763
Property Taxes
13%
$660
Home Insurance
4%
$203
HOA
7%
$371
Property Management
15%
$766
CapEx
4%
$204
Vacancy
0%
$0
Maintenance
4%
$204
Other
25%
$1,278
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Meadow Vista Mountain Escape w/ River Views! | $6,340 | $379 | 3 | 2.5 | 2.8 mi |
Modern Meadow Vista Vacation Home w/ Spacious Deck | $5,069 | $303 | 3 | 2 | 2.81 mi |
Luxury in the Ca Wine and Gold Area | $8,850 | $529 | 4 | 2 | 2.97 mi |
Hot Tub☀️Horse-Boarding🐴Gameroom🎯Cozy King Cottage | $4,684 | $280 | 3 | 2 | 2.96 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