Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.29% first-year return on $176k initial cash invested.
-21.29%
Cash On Cash
0.99%
Cap Rate
0.17
DSCR
$2,591
Rent
-$3,123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$753k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$151k
Closing costs
1%
$7,525
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,591
Total Expenses
$5,714
Mortgage P&I
141%
$3,641
Property Taxes
22%
$557
Home Insurance
10%
$271
HOA
0%
$0
Property Management
15%
$389
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$648
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
A+ Architectural Perched Above Acclaimed Wineries. | $5,599 | $472 | 3 | 2 | 3.78 mi |
Beautiful Getaway in Nature with Hot Tub! | $4,010 | $338 | 3 | 2 | 4.88 mi |
Quiet Mountain Getaway House | $3,049 | $257 | 3 | 2 | 2.86 mi |
Private cottage quiet & peaceful #1 | $2,183 | $184 | 2 | 2 | 4.52 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