Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.24% first-year return on $266k initial cash invested.
-14.24%
Cash On Cash
2.97%
Cap Rate
0.5
DSCR
$8,068
Rent
-$3,151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$230k
Closing costs
1%
$11,500
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$8,068
Total Expenses
$11,219
Mortgage P&I
70%
$5,676
Property Taxes
16%
$1,268
Home Insurance
5%
$402
HOA
0%
$0
Property Management
15%
$1,210
CapEx
4%
$323
Vacancy
0%
$0
Maintenance
4%
$323
Other
25%
$2,017
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Gorgeous Mediterranean Estate Ranch | $21,216 | $1,125 | 4 | 4 | 0.89 mi |
4 bed house in great location, dog ok PLV120240032 | $6,808 | $361 | 4 | 3 | 0.81 mi |
Stunning Sonoma County Home with Amazing Views | $9,241 | $490 | 3 | 2.5 | 0.04 mi |
The Roost - A Private Escape in Downtown Petaluma! | $9,297 | $493 | 3 | 2 | 1.5 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