Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.78% first-year return on $161k initial cash invested.
-8.78%
Cash On Cash
4.05%
Cap Rate
0.69
DSCR
$5,190
Rent
-$1,176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$652k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$130k
Closing costs
1%
$6,515
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$5,190
Total Expenses
$6,366
Mortgage P&I
61%
$3,169
Property Taxes
7%
$341
Home Insurance
4%
$229
HOA
3%
$135
Property Management
15%
$778
CapEx
4%
$208
Vacancy
0%
$0
Maintenance
4%
$208
Other
25%
$1,298
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming Home in Fairfield, Perfect for Getaways! | $3,756 | $233 | 3 | 2 | 1.45 mi |
Entire House@AFB,Wine Country, NAPA| Noon Checking | $5,078 | $315 | 4 | 3 | 0.93 mi |
Luxury Oasis★★ ★★★ close to Napa and SFO | $5,820 | $361 | 4 | 3 | 0.26 mi |
Group Getaway| Hot Tub, Stone Fire Pit +Kid Turf | $8,141 | $505 | 4 | 3 | 0.74 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