Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.35% first-year return on $110k initial cash invested.
-16.35%
Cash On Cash
2.07%
Cap Rate
0.35
DSCR
$2,337
Rent
-$1,500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,700
Closing costs
1%
$4,385
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,337
Total Expenses
$3,837
Mortgage P&I
93%
$2,163
Property Taxes
17%
$396
Home Insurance
7%
$157
HOA
0%
$0
Property Management
15%
$351
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$584
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Quiet Mountain Getaway House | $3,270 | $250 | 3 | 2 | 5.56 mi |
A+ Architectural Perched Above Acclaimed Wineries. | $6,147 | $470 | 3 | 2 | 6.46 mi |
Wine country getaway with fireplace | $2,040 | $156 | 2 | 2 | 6.74 mi |
Quiet Mountain Getaway with Great Views | $3,008 | $230 | 2 | 2 | 4.57 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