Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.44% first-year return on $181k initial cash invested.
-12.44%
Cash On Cash
3.2%
Cap Rate
0.54
DSCR
$4,054
Rent
-$1,879
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$150k
Closing costs
1%
$7,490
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,054
Total Expenses
$5,933
Mortgage P&I
92%
$3,714
Property Taxes
0%
$11
Home Insurance
6%
$262
HOA
0%
$0
Property Management
15%
$608
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,014
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming 3-bedroom house with AC, WiFi in soothing Vacaville | $937 | $55 | 3 | 2 | 1.98 mi |
Executive New 4BR Retreat + Game Room Near Napa | $5,757 | $338 | 4 | 3.5 | 0.64 mi |
5 O’Clock Somewhere - Pool /Wet Bar/Fireplace | $8,449 | $496 | 4 | 2.5 | 2.18 mi |
Entire home/apt in Vacaville | $5,962 | $350 | 5 | 3.5 | 1.66 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