Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.28% first-year return on $95,700 initial cash invested.
-1.28%
Cash On Cash
6.08%
Cap Rate
1.03
DSCR
$4,070
Rent
-$102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,700
Downpayment
20%
$74,000
Closing costs
1%
$3,700
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,070
Total Expenses
$4,172
Mortgage P&I
45%
$1,814
Property Taxes
7%
$274
Home Insurance
3%
$130
HOA
0%
$0
Property Management
15%
$610
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,018
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
HotTub/FirePit/Super Comfy Beds/86’ TV | $4,723 | $293 | 3 | 2 | 0.93 mi |
Private, Quiet Cul-de-Sac Home | $5,126 | $318 | 3 | 2 | 1.63 mi |
Insta worthy 3 BR near sequoias | $4,530 | $281 | 3 | 1.5 | 1.05 mi |
Relaxation meets comfort HERE at Redwood Inn | $3,966 | $246 | 3 | 2 | 0.96 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