Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.48% first-year return on $120k initial cash invested.
-15.48%
Cash On Cash
2.36%
Cap Rate
0.4
DSCR
$2,697
Rent
-$1,546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$97,020
Closing costs
1%
$4,851
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,697
Total Expenses
$4,243
Mortgage P&I
89%
$2,391
Property Taxes
14%
$386
Home Insurance
6%
$171
HOA
0%
$0
Property Management
15%
$405
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$674
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Entire Home | $2,707 | $178 | 3 | 2 | 0.42 mi |
Exquisite Antelope-Indian themed residence is situated in Sacramento, Ca. | $5,764 | $379 | 3 | 3 | 1.38 mi |
Fully Remodeled 3 Bd – Quiet & Big gated driveway | $2,418 | $159 | 3 | 1 | 1.6 mi |
2 Bedroom Suite on Lake with Boat and Golf Course. Has separate Entry access | $3,148 | $207 | 2 | 2 | 1.87 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