Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.44% first-year return on $253k initial cash invested.
-26.44%
Cash On Cash
0.26%
Cap Rate
0.04
DSCR
$2,793
Rent
-$5,581
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1121k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$224k
Closing costs
1%
$11,205
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,793
Total Expenses
$8,374
Mortgage P&I
205%
$5,715
Property Taxes
28%
$776
Home Insurance
19%
$542
HOA
0%
$0
Property Management
15%
$419
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$698
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
A Taste of the Sonoma Good Life... | $3,069 | $171 | 3 | 2 | 1.71 mi |
Fragrance free, 1930 Craftsman farmhouse w/acreage | $4,343 | $242 | 2 | 1 | 0.67 mi |
Wine Country Townhouse with Golf Course View! | $2,154 | $120 | 2 | 1.5 | 1.67 mi |
Rejuvenate in the Zen Bath on Taylor Mountain! | $6,837 | $381 | 4 | 2.5 | 1.67 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