Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.35% first-year return on $183k initial cash invested.
-15.35%
Cash On Cash
2.45%
Cap Rate
0.42
DSCR
$5,193
Rent
-$2,338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$756k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$151k
Closing costs
1%
$7,558
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,193
Total Expenses
$7,531
Mortgage P&I
71%
$3,676
Property Taxes
18%
$950
Home Insurance
5%
$266
HOA
3%
$146
Property Management
15%
$779
CapEx
4%
$208
Vacancy
0%
$0
Maintenance
4%
$208
Other
25%
$1,298
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spring PROMO ~ Fairfield Napa ~ Stylish 4BD Home | $7,429 | $344 | 4 | 3 | 1.84 mi |
Group Getaway| Hot Tub, Stone Fire Pit +Kid Turf | $10,906 | $505 | 4 | 3 | 1.91 mi |
Entire House@AFB,Wine Country, NAPA| Noon Checking | $6,803 | $315 | 4 | 3 | 1.7 mi |
Summer Home with all the fixings | $6,522 | $302 | 3 | 2 | 2.17 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