Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.9% first-year return on $119k initial cash invested.
-9.9%
Cash On Cash
3.71%
Cap Rate
0.64
DSCR
$3,422
Rent
-$978
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$479k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$95,780
Closing costs
1%
$4,789
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,422
Total Expenses
$4,400
Mortgage P&I
68%
$2,321
Property Taxes
8%
$268
Home Insurance
5%
$168
HOA
0%
$0
Property Management
15%
$513
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$856
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming Vacaville Home in Peaceful Neighborhood! | $4,036 | $214 | 3 | 2 | 1.44 mi |
Remodeled 3BR 2BTH Retreat w/ Fire Pit & Big Yard | $4,922 | $261 | 3 | 2 | 2.46 mi |
Charming 3-bedroom house with AC, WiFi in soothing Vacaville | $1,037 | $55 | 3 | 2 | 2.52 mi |
Beautiful single story home | $3,847 | $204 | 3 | 2 | 3.53 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