Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.18% first-year return on $107k initial cash invested.
-11.18%
Cash On Cash
3.59%
Cap Rate
0.6
DSCR
$2,745
Rent
-$992
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$90,000
Closing costs
1%
$4,500
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$2,745
Total Expenses
$3,737
Mortgage P&I
81%
$2,227
Property Taxes
1%
$34
Home Insurance
6%
$158
HOA
0%
$0
Property Management
15%
$412
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$686
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Furnished Apt, Whole Unit Yours | $1,303 | $68 | 1 | 1 | 0.87 mi |
28 minutes from Napa. Private Airstream. | $1,131 | $59 | 1 | 1 | 2.29 mi |
Nu Private entry GuestHouse-Big CulDeSac parcel | $1,054 | $55 | 1 | 1 | 2.82 mi |
Outside Entry Suite-Hardwd floors | $939 | $49 | 1 | 1 | 2.99 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