This property looks like a bad Airbnb investment with a projected -1.71% first-year return on $80,853 initial cash invested.
-1.71%
Cash On Cash
6.68%
Cap Rate
1.02
DSCR
$3,678
Rent
-$115
Cashflow
$44,136
Annual
$254
ADR
48%
Occupancy
49%
Confidence Low
80%
Oakhurst Score
Cash Flow
$3,678 income − $3,793 expenses = $115 out of pocket
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,853
Downpayment
20%
$59,860
Closing costs
1%
$2,993
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,678
Total Expenses
$3,793
Mortgage P&I
44%
$1,635
Property Taxes
8%
$285
Home Insurance
3%
$107
HOA
0%
$0
Property Management
15%
$552
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$920
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Yosemite - Bass Lake - home with Game Room | $4,190 | $287 | 3 | 2 | 0.03 mi |
Yosemite Escape | Cozy Bear Cabin with Bunk Beds | $3,504 | $240 | 3 | 2 | 0.04 mi |
Stones Throw/Yosemite & Downtown | $3,460 | $237 | 3 | 2 | 0.04 mi |
Home with game room - Yosemite - Bass Lake | $2,949 | $202 | 3 | 2 | 0.11 mi |
Retreat Home Near Yosemite and Bass Lake! | $3,168 | $217 | 3 | 2 | 0.19 mi |
Zen Sanctuary +Yoga Studio, near Yosemite🧘♀️ 🏔☀️🌲 | $4,176 | $286 | 3 | 2 | 0.36 mi |
Cozy Mountain Dwelling-Yosemite 17mi/Bass Lake 8mi | $3,168 | $217 | 3 | 2 | 0.48 mi |
Hot Tub| BBQ| Game Garage| 30 Mins to Yosemite|3:2 | $4,365 | $299 | 3 | 2 | 0.48 mi |
Oakhurst Oasis – Modern Furnishings, Sleep7+ | $6,059 | $415 | 3 | 2 | 0.54 mi |
Serenity near Yosemite “Mossy Oaks Cottage” | $4,044 | $277 | 3 | 2 | 0.62 mi |
Projection Charts
Investment Value YoY
Annualized Return
CoC vs Downpayment
CoC vs Purchase Price