Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.75% first-year return on $304k initial cash invested.
-0.75%
Cash On Cash
6.51%
Cap Rate
1.06
DSCR
$15,695
Rent
-$190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1362k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$304k
Downpayment
20%
$272k
Closing costs
1%
$13,618
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$15,695
Total Expenses
$15,885
Mortgage P&I
44%
$6,946
Property Taxes
6%
$917
Home Insurance
3%
$437
HOA
0%
$51
Property Management
15%
$2,354
CapEx
4%
$628
Vacancy
0%
$0
Maintenance
4%
$628
Other
25%
$3,924
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Best View Wine Country Oasis: Pool-Hot tub-Sauna | $23,476 | $977 | 3 | 3 | 0.38 mi |
Superb View Wine Country Oasis: Pool-Hottub-Sauna | $25,759 | $1,072 | 4 | 4 | 0.38 mi |
Wine Country Villa Heated Pool Hot Tub Upper Level | $8,578 | $357 | 2 | 2 | 0.7 mi |
The Sonoma Green House*Pool* Music ok! | $9,804 | $408 | 4 | 2.5 | 0.31 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