Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.56% first-year return on $167k initial cash invested.
-14.56%
Cash On Cash
2.7%
Cap Rate
0.45
DSCR
$4,163
Rent
-$2,028
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$682k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$136k
Closing costs
1%
$6,816
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,163
Total Expenses
$6,191
Mortgage P&I
82%
$3,395
Property Taxes
13%
$556
Home Insurance
6%
$241
HOA
0%
$0
Property Management
15%
$624
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,041
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Pool - Remodeled 4 Bedroom Carmichael Home | $5,839 | $331 | 4 | 3 | 0.19 mi |
Mid-Century Modern-GameRoom-Pool-Hot Tub-Sleeps10 | $6,810 | $386 | 4 | 2 | 1.08 mi |
Home w/pool 5 mins from River | $5,628 | $319 | 3 | 2.5 | 1.69 mi |
ELEGANT VINTAGE CHARMING | $5,522 | $313 | 4 | 2.5 | 1.72 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