Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.36% first-year return on $168k initial cash invested.
-13.36%
Cash On Cash
3.03%
Cap Rate
0.5
DSCR
$4,213
Rent
-$1,874
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$688k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$138k
Closing costs
1%
$6,875
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,213
Total Expenses
$6,087
Mortgage P&I
82%
$3,440
Property Taxes
9%
$388
Home Insurance
6%
$236
HOA
0%
$0
Property Management
15%
$632
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,053
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4 Bedroom 3 Bathroom Oasis | $3,244 | $172 | 4 | 3 | 1.35 mi |
4 BR/2 Bath Model Home w/ EV Charger on Cul-de-sac | $2,923 | $155 | 4 | 2 | 1.74 mi |
4BD 3BTH Rocklin Home | $2,508 | $133 | 3 | 3 | 1.25 mi |
Cheerful 4 bedroom home, big yard great for family | $6,582 | $349 | 4 | 3 | 2.09 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