Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.11% first-year return on $228k initial cash invested.
-24.11%
Cash On Cash
0.89%
Cap Rate
0.15
DSCR
$3,790
Rent
-$4,580
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1028k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$206k
Closing costs
1%
$10,284
Rehab
0%
$0
Furnishing
1%
$12,000
Cashflow
Total Income
$3,790
Total Expenses
$8,370
Mortgage P&I
137%
$5,187
Property Taxes
21%
$810
Home Insurance
10%
$368
HOA
5%
$185
Property Management
15%
$568
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$948
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Serene Living-Rocklin | Hot Tub | Accessible Home | $4,204 | $271 | 2 | 2 | 3.18 mi |
Cozy Country Farmhouse on 1 acre in Loomis | $6,857 | $442 | 3 | 2 | 2.44 mi |
Amazing Lincoln Home with Pool+HotTub | $5,988 | $386 | 3 | 2.5 | 3.26 mi |
3/2 - Family Friendly, Fully Furnished w/ Jacuzzi | $5,383 | $347 | 3 | 2 | 1.89 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