Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.31% first-year return on $138k initial cash invested.
0.31%
Cash On Cash
6.56%
Cap Rate
1.1
DSCR
$6,084
Rent
$36
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$544k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$109k
Closing costs
1%
$5,437
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$6,084
Total Expenses
$6,048
Mortgage P&I
44%
$2,691
Property Taxes
4%
$246
Home Insurance
3%
$191
HOA
0%
$0
Property Management
15%
$913
CapEx
4%
$243
Vacancy
0%
$0
Maintenance
4%
$243
Other
25%
$1,521
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Near Wine Country, Hot Tub, Great for Groups | $5,597 | $368 | 4 | 2 | 0.85 mi |
LuxoStays | Charming 4BR w/ large backyard/firepit | $6,479 | $426 | 4 | 2 | 1.48 mi |
Entire House@AFB,Wine Country, NAPA| Noon Checking | $4,973 | $327 | 4 | 3 | 2.14 mi |
Luxury Oasis★★ ★★★ close to Napa and SFO | $5,521 | $363 | 4 | 3 | 1.47 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