Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.69% first-year return on $128k initial cash invested.
-2.69%
Cash On Cash
5.74%
Cap Rate
0.97
DSCR
$5,137
Rent
-$288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$497k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$99,480
Closing costs
1%
$4,974
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$5,137
Total Expenses
$5,425
Mortgage P&I
48%
$2,464
Property Taxes
6%
$286
Home Insurance
3%
$175
HOA
1%
$35
Property Management
15%
$771
CapEx
4%
$205
Vacancy
0%
$0
Maintenance
4%
$205
Other
25%
$1,284
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Walking distance To Downtown, House W/ Back Yard | $6,801 | $260 | 4 | 2 | 0.24 mi |
Napa House | $6,958 | $266 | 4 | 2 | 0.63 mi |
Luxury 4BR Garden Suite - Modern Comfort | $8,318 | $318 | 4 | 2 | 0.4 mi |
Safe, convenient home to SF & Napa Valley wineries | $5,859 | $224 | 3 | 2 | 0.49 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