Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.46% first-year return on $85,500 initial cash invested.
-2.46%
Cash On Cash
5.96%
Cap Rate
0.99
DSCR
$3,904
Rent
-$175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,904 income − $4,079 expenses = $175 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
$3,904
Total Expenses
$4,079
Mortgage P&I
45%
$1,756
Property Taxes
8%
$327
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$586
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$976
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
"A Modern Cozy Cabin by the Pond" | $18,122 | $993 | 2 | 1.5 | 0.5 mi |
Cedar Crest Cabin | Cozy Stay near Yosemite! | $4,380 | $240 | 2 | 1 | 0.33 mi |
Home in Oakhurst | $5,110 | $280 | 2 | 2 | 0.32 mi |
Mountain top cabin great views! | $3,833 | $210 | 2 | 2 | 0.36 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