Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.23% first-year return on $352k initial cash invested.
-24.23%
Cash On Cash
0.76%
Cap Rate
0.13
DSCR
$3,927
Rent
-$7,104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1589k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$352k
Downpayment
20%
$318k
Closing costs
1%
$15,894
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,927
Total Expenses
$11,031
Mortgage P&I
203%
$7,956
Property Taxes
16%
$612
Home Insurance
15%
$578
HOA
0%
$0
Property Management
15%
$589
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$982
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
50 Minutes to Boreal*High Chair*Pack n Play*Patio | $4,698 | $271 | 3 | 2 | 0.61 mi |
Family friendly 3BD house w/king bed, BBQ, jet tub | $5,565 | $321 | 3 | 2 | 0.82 mi |
Peaceful Auburn Sanctuary w/Hot Tub | $2,531 | $146 | 3 | 2 | 0.88 mi |
Family Flat for 8 | $3,936 | $227 | 3 | 2 | 1.03 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