Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.5% first-year return on $169k initial cash invested.
-12.5%
Cash On Cash
3.15%
Cap Rate
0.53
DSCR
$4,544
Rent
-$1,756
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$688k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$138k
Closing costs
1%
$6,882
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,544
Total Expenses
$6,300
Mortgage P&I
74%
$3,380
Property Taxes
11%
$493
Home Insurance
5%
$245
HOA
0%
$0
Property Management
15%
$682
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,136
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beautiful 4 bedroom house in Rocklin | $5,097 | $266 | 4 | 3 | 1.93 mi |
Charming French-Style Rocklin Home - Longer Stays | $3,392 | $177 | 3 | 2 | 0.73 mi |
Elegant & Cozy /Remodeled 3BDR 2BA House/King Bed | $3,698 | $193 | 3 | 2 | 1.61 mi |
Modern Farmhouse WillowHouseSaltWaterPool | $7,186 | $375 | 5 | 2 | 1.73 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