Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.4% first-year return on $223k initial cash invested.
-2.4%
Cash On Cash
5.98%
Cap Rate
0.99
DSCR
$9,693
Rent
-$447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$190k
Closing costs
1%
$9,499
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$9,693
Total Expenses
$10,140
Mortgage P&I
49%
$4,790
Property Taxes
4%
$354
Home Insurance
3%
$332
HOA
0%
$11
Property Management
15%
$1,454
CapEx
4%
$388
Vacancy
0%
$0
Maintenance
4%
$388
Other
25%
$2,423
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Wine Country family home with views for 30+ days | $3,288 | $235 | 4 | 2.5 | 2 mi |
Deerhaven | $9,528 | $681 | 4 | 3 | 0.67 mi |
Wine Country Retreat-great for WORK and PLAY! | $8,633 | $617 | 4 | 3 | 1.4 mi |
Vino Blanco by AvantStay|Mountain Views + Privacy | $9,948 | $711 | 4 | 3 | 1.44 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