Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.04% first-year return on $128k initial cash invested.
-16.04%
Cash On Cash
2.32%
Cap Rate
0.39
DSCR
$2,559
Rent
-$1,714
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,250
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,559
Total Expenses
$4,273
Mortgage P&I
103%
$2,625
Property Taxes
9%
$228
Home Insurance
7%
$184
HOA
0%
$8
Property Management
15%
$384
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$640
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Remodeled 3BR 2BTH Retreat w/ Fire Pit & Big Yard | $4,128 | $261 | 3 | 2 | 1.89 mi |
Beautiful single story home | $3,227 | $204 | 3 | 2 | 1.98 mi |
Cozy Mid-Century Inspired Suite By Sacramento & SF | $2,436 | $154 | 2 | 1 | 1.75 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