Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.04% first-year return on $434k initial cash invested.
-16.04%
Cash On Cash
3.34%
Cap Rate
0.5
DSCR
$13,472
Rent
-$5,803
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$13,472 income − $19,275 expenses = $5,803 out of pocket
Investment Breakdown
|
Purchase Price
$1867k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$434k
Downpayment
20%
$373k
Closing costs
1%
$18,667
Rehab
0%
$0
Furnishing
2%
$42,000
Cashflow
Total Income
$13,472
Total Expenses
$19,275
Mortgage P&I
78%
$10,455
Property Taxes
13%
$1,690
Home Insurance
5%
$663
HOA
0%
$0
Property Management
15%
$2,021
CapEx
4%
$539
Vacancy
0%
$0
Maintenance
4%
$539
Other
25%
$3,368
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Vineyards with a View in Santa Ynez | $60,499 | $4,420 | 6 | 5 | 3.89 mi |
Stunning Spanish Oasis | $25,281 | $1,847 | 6 | 4.5 | 1.82 mi |
Majestic Ranch Overlooking Acres of Vineyards | $23,885 | $1,745 | 6 | 4 | 2.83 mi |
Two 3BR Danish-Style Condos Near Windmill | $20,654 | $1,509 | 6 | 4 | 3.95 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