Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.45% first-year return on $96,708 initial cash invested.
-4.45%
Cash On Cash
5.25%
Cap Rate
0.89
DSCR
$3,766
Rent
-$359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,708
Downpayment
20%
$74,960
Closing costs
1%
$3,748
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,766
Total Expenses
$4,125
Mortgage P&I
49%
$1,847
Property Taxes
9%
$338
Home Insurance
3%
$131
HOA
0%
$0
Property Management
15%
$565
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$942
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Summer Oasis | $7,799 | $407 | 3 | 2 | 1.21 mi |
Modern Home w/ Large Backyard, Office & EV Charger | $5,346 | $279 | 3 | 2 | 1.52 mi |
Al's Place | $4,350 | $227 | 3 | 2 | 0.2 mi |
Cali Home Base near NAS w/Game Room | $3,660 | $191 | 3 | 2 | 0.75 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