Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.15% first-year return on $131k initial cash invested.
-9.15%
Cash On Cash
4.02%
Cap Rate
0.68
DSCR
$4,221
Rent
-$999
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$539k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,385
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,221
Total Expenses
$5,220
Mortgage P&I
62%
$2,632
Property Taxes
9%
$370
Home Insurance
5%
$192
HOA
0%
$0
Property Management
15%
$633
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,055
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern Home with Private Parking | $3,816 | $193 | 3 | 2 | 0.3 mi |
Remodeled 3/2 in Roseville | $3,064 | $155 | 3 | 2 | 0.37 mi |
Best Location ! Next to Fountains & Fairgrounds! | $4,468 | $226 | 3 | 2 | 0.5 mi |
Farmhouse Beauty @ the Grounds | $4,844 | $245 | 3 | 2 | 0.52 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