Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.02% first-year return on $209k initial cash invested.
-21.02%
Cash On Cash
1.05%
Cap Rate
0.18
DSCR
$3,112
Rent
-$3,662
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$881k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$209k
Downpayment
20%
$176k
Closing costs
1%
$8,813
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,112
Total Expenses
$6,774
Mortgage P&I
138%
$4,308
Property Taxes
21%
$658
Home Insurance
10%
$315
HOA
0%
$0
Property Management
15%
$467
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$778
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Newly Built Charming Double Story | $5,169 | $293 | 4 | 3 | 1.78 mi |
Blissful Escape in the Gateway to Yosemite | $4,269 | $242 | 4 | 3 | 0.96 mi |
Modern Comfort in Merced, 10 mins from UC Merced | $3,317 | $188 | 4 | 3 | 1.28 mi |
Spacious Downtown Farmhouse | $2,170 | $123 | 4 | 3 | 1.55 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