Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.74% first-year return on $219k initial cash invested.
-11.74%
Cash On Cash
3.68%
Cap Rate
0.61
DSCR
$7,506
Rent
-$2,141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$928k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$186k
Closing costs
1%
$9,281
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$7,506
Total Expenses
$9,647
Mortgage P&I
62%
$4,685
Property Taxes
12%
$871
Home Insurance
4%
$329
HOA
2%
$160
Property Management
15%
$1,126
CapEx
4%
$300
Vacancy
0%
$0
Maintenance
4%
$300
Other
25%
$1,876
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Private Nature Estate w/ Pool | HotTub & Mtn Views | $10,204 | $633 | 4 | 2.5 | 0.66 mi |
Peaceful and Private Pool Home near Wine Country | $5,449 | $338 | 4 | 2.5 | 0.62 mi |
SIMPLY PARADISE! Pool • SPA • Sunset • Getaway • | $6,948 | $431 | 5 | 3.5 | 0.45 mi |
Sunset Hill Get Away! | $11,720 | $727 | 5 | 3 | 0.52 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