Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.37% first-year return on $136k initial cash invested.
-16.37%
Cash On Cash
2.02%
Cap Rate
0.34
DSCR
$3,040
Rent
-$1,854
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$533k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$107k
Closing costs
1%
$5,328
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,040
Total Expenses
$4,894
Mortgage P&I
86%
$2,627
Property Taxes
14%
$413
Home Insurance
6%
$187
HOA
7%
$207
Property Management
15%
$456
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$760
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cheerful 3-bedroom with pool in gated community. | $2,920 | $150 | 3 | 2 | 5.17 mi |
3-bedroom house in beautiful Madera in private gated community w/pool access | $4,419 | $227 | 3 | 2.5 | 3.65 mi |
Casa Carnoustie | $5,178 | $266 | 4 | 2.5 | 5.17 mi |
3BR 1Bath Home in Friant, CA 30 day or longer stay | $3,095 | $159 | 3 | 1 | 4.2 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