Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16% first-year return on $315k initial cash invested.
-16%
Cash On Cash
2.87%
Cap Rate
0.46
DSCR
$8,857
Rent
-$4,198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1385k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$315k
Downpayment
20%
$277k
Closing costs
1%
$13,850
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$8,857
Total Expenses
$13,055
Mortgage P&I
81%
$7,155
Property Taxes
13%
$1,164
Home Insurance
5%
$485
HOA
0%
$0
Property Management
15%
$1,329
CapEx
4%
$354
Vacancy
0%
$0
Maintenance
4%
$354
Other
25%
$2,214
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
An Italian Villa in the heart of Napa Valley! | $15,313 | $868 | 4 | 3.5 | 0.58 mi |
Napa Valley Home-Hilltop Privacy | $21,311 | $1,208 | 3 | 3 | 0.69 mi |
3BR Napa Home Near Downtown | $4,287 | $243 | 3 | 2 | 0.11 mi |
Harvard House • Napa Stay w/ Hot Tub | $12,684 | $719 | 3 | 2 | 0.33 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