Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.81% first-year return on $121k initial cash invested.
-10.81%
Cash On Cash
3.37%
Cap Rate
0.57
DSCR
$3,038
Rent
-$1,088
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$461k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$92,140
Closing costs
1%
$4,607
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,038
Total Expenses
$4,126
Mortgage P&I
74%
$2,259
Property Taxes
8%
$243
Home Insurance
5%
$164
HOA
0%
$0
Property Management
15%
$456
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$760
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Pool Table & Patio! Spacious Merced Getaway | $4,132 | $247 | 4 | 2.5 | 1.92 mi |
La Purisima-Spacious 4BD near Downtown Merced | $3,095 | $185 | 4 | 2 | 1.77 mi |
Cozy Retreat | $3,697 | $221 | 4 | 2 | 2 mi |
Spacious Downtown Farmhouse | $2,024 | $121 | 4 | 3 | 0.56 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