Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.52% first-year return on $117k initial cash invested.
-13.52%
Cash On Cash
2.82%
Cap Rate
0.48
DSCR
$2,849
Rent
-$1,318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$472k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,300
Closing costs
1%
$4,715
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,849
Total Expenses
$4,167
Mortgage P&I
81%
$2,311
Property Taxes
11%
$323
Home Insurance
6%
$166
HOA
0%
$0
Property Management
15%
$427
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$712
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
New 3BR w/ BBQ, Fireplace, central to Sac | $3,884 | $224 | 3 | 2 | 1.75 mi |
Entire Home | $3,086 | $178 | 3 | 2 | 0.57 mi |
Sweet Holiday | $3,554 | $205 | 3 | 2 | 2.1 mi |
Fully Remodeled 3 Bd – Quiet & Big gated driveway | $2,757 | $159 | 3 | 1 | 1.28 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