Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.44% first-year return on $323k initial cash invested.
-15.44%
Cash On Cash
2.77%
Cap Rate
0.47
DSCR
$8,539
Rent
-$4,150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1450k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$323k
Downpayment
20%
$290k
Closing costs
1%
$14,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,539
Total Expenses
$12,689
Mortgage P&I
84%
$7,157
Property Taxes
11%
$924
Home Insurance
6%
$508
HOA
0%
$0
Property Management
15%
$1,281
CapEx
4%
$342
Vacancy
0%
$0
Maintenance
4%
$342
Other
25%
$2,135
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Private Pool & Large Deck: Modern Cotati Villa! | $13,315 | $912 | 4 | 3 | 1.66 mi |
Vino & Views, Artisan Hues |Spa, Eggs & Equine Too | $5,081 | $348 | 2 | 1 | 1.95 mi |
Sonoma home with stunning pool and vineyard views | $12,293 | $842 | 4 | 2.5 | 3.59 mi |
The Ranch, West Sonoma County. New pool/hot tub | $13,271 | $909 | 4 | 3 | 2.37 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