Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.56% first-year return on $181k initial cash invested.
-12.56%
Cash On Cash
3.17%
Cap Rate
0.54
DSCR
$4,519
Rent
-$1,892
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$775k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,519
Total Expenses
$6,411
Mortgage P&I
83%
$3,756
Property Taxes
5%
$214
Home Insurance
6%
$271
HOA
0%
$0
Property Management
15%
$678
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,130
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Country Home- South Yuba City | $4,804 | $243 | 3 | 2 | 1.58 mi |
Rustic Modern Retreat W/Pool And Pool Table | $5,220 | $264 | 3 | 2 | 3.52 mi |
Modern Farmhouse | Dog Friendly|Hot tub & Fire Pit | $6,821 | $345 | 4 | 3 | 2.75 mi |
The La Mantia House | $5,279 | $267 | 4 | 2 | 2.1 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