This property looks like a bad Airbnb investment with a projected -1.49% first-year return on $85,500 initial cash invested.
-1.49%
Cash On Cash
6.21%
Cap Rate
1.03
DSCR
$4,039
Rent
-$106
Cashflow
$48,468
Annual
$197
ADR
67%
Occupancy
38%
Confidence Low
81%
Oakhurst Score
Cash Flow
$4,039 income − $4,145 expenses = $106 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$4,039
Total Expenses
$4,145
Mortgage P&I
43%
$1,756
Property Taxes
8%
$327
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$606
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,010
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
"A Modern Cozy Cabin by the Pond" | $0 | $0 | 2 | 1.5 | 0.5 mi |
Cedar Crest Cabin | Cozy Stay near Yosemite! | $4,850 | $238 | 2 | 1 | 0.33 mi |
Home in Oakhurst | $5,421 | $266 | 2 | 2 | 0.32 mi |
Mountain top cabin great views! | $4,280 | $210 | 2 | 2 | 0.36 mi |
Room in the Black Bear Lodge at Lewis Creek | $3,566 | $175 | 2 | 2 | 0.51 mi |
Charming house with Creek 12 miles to Yosemite SE | $8,111 | $398 | 2 | 2 | 0.46 mi |
Rustic 1961 Cabin by Yosemite and waterfall trail | $6,134 | $301 | 2 | 1.5 | 0.57 mi |
Cozy A-Frame| Outdoor Dining |20 Mins to Yosemite! | $5,971 | $293 | 2 | 1 | 0.29 mi |
Cozy A-Frame| 12 Miles to Yosemite |Outdoor Dining | $5,951 | $292 | 2 | 1 | 0.38 mi |
Cozy 2 bedroom Cabin miles from Yosemite | $4,911 | $241 | 2 | 1 | 0.53 mi |
Projection Charts
Investment Value YoY
Annualized Return
CoC vs Downpayment
CoC vs Purchase Price