Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.04% first-year return on $116k initial cash invested.
-11.04%
Cash On Cash
3.44%
Cap Rate
0.57
DSCR
$3,138
Rent
-$1,066
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$437k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$87,460
Closing costs
1%
$4,373
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,138
Total Expenses
$4,204
Mortgage P&I
70%
$2,193
Property Taxes
11%
$331
Home Insurance
6%
$173
HOA
0%
$0
Property Management
15%
$471
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$784
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Holly Has It All!One level,sleeps 11,Winery Close! | $3,875 | $260 | 4 | 2 | 0.3 mi |
Family & Friends Getaway | $3,279 | $220 | 4 | 2 | 0.82 mi |
New 2021 home in heart of Washington wine country! | $3,711 | $249 | 4 | 2 | 0.99 mi |
Kingview Estates Large House Exceptional Views | $3,666 | $246 | 4 | 2 | 1 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