Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.03% first-year return on $117k initial cash invested.
-13.03%
Cash On Cash
2.79%
Cap Rate
0.47
DSCR
$2,703
Rent
-$1,268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$442k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$88,320
Closing costs
1%
$4,416
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$2,703
Total Expenses
$3,971
Mortgage P&I
81%
$2,186
Property Taxes
12%
$331
Home Insurance
6%
$157
HOA
0%
$0
Property Management
15%
$405
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$676
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Blissful Escape in the Gateway to Yosemite | $3,723 | $240 | 4 | 3 | 0.64 mi |
Spacious Downtown Farmhouse | $1,877 | $121 | 4 | 3 | 0.47 mi |
Welcome to Gateway to Yosemite | $3,382 | $218 | 3 | 2 | 0.59 mi |
Modern style meets comfort 3 bed/2bath | $4,499 | $290 | 3 | 2 | 0.59 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