Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.54% first-year return on $114k initial cash invested.
-0.54%
Cash On Cash
6.33%
Cap Rate
1.07
DSCR
$5,176
Rent
-$51
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$458k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,540
Closing costs
1%
$4,577
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,176
Total Expenses
$5,227
Mortgage P&I
44%
$2,257
Property Taxes
6%
$325
Home Insurance
3%
$161
HOA
0%
$0
Property Management
15%
$776
CapEx
4%
$207
Vacancy
0%
$0
Maintenance
4%
$207
Other
25%
$1,294
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming Home in Fairfield, Perfect for Getaways! | $3,893 | $237 | 3 | 2 | 0.83 mi |
Napa Valley Charm 3BD 15-50 min to Wineries & SF | $3,531 | $215 | 3 | 2 | 1.31 mi |
Summer Home with all the fixings | $4,960 | $302 | 3 | 2 | 2.05 mi |
Fun gateway, safe neighborhood. | $3,991 | $243 | 3 | 3 | 0.73 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