Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.22% first-year return on $102k initial cash invested.
-9.22%
Cash On Cash
3.71%
Cap Rate
0.63
DSCR
$2,870
Rent
-$785
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$74,460
Closing costs
1%
$3,723
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$2,870
Total Expenses
$3,655
Mortgage P&I
63%
$1,820
Property Taxes
11%
$324
Home Insurance
5%
$133
HOA
0%
$0
Property Management
15%
$430
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$718
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Peaceful Hilltop Retreat 4BR/3BA with In-Law Suite | $2,467 | $156 | 4 | 3 | 2.02 mi |
Home away from home | $2,736 | $173 | 4 | 3 | 1.48 mi |
The Haymount Storybook by Haymount Homes | $3,986 | $252 | 4 | 2 | 1.89 mi |
Mins to Downtown & Ft Bragg! Crafty in Haymount | $3,132 | $198 | 4 | 2 | 2.25 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