Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.08% first-year return on $81,000 initial cash invested.
-1.08%
Cash On Cash
6.64%
Cap Rate
1.05
DSCR
$3,649
Rent
-$73
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,649 income − $3,722 expenses = $73 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,649
Total Expenses
$3,722
Mortgage P&I
43%
$1,586
Property Taxes
8%
$280
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$547
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$912
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Resonate Hillside Yosemite &Bass lake | $3,756 | $252 | 3 | 2 | 0.14 mi |
Ely Farm House. Near Yosemite National Park! | $3,488 | $234 | 3 | 2 | 0.14 mi |
Casa Serenity | $3,160 | $212 | 3 | 2 | 0.53 mi |
Convenient 3BR Mountainview | Deck | $3,652 | $245 | 3 | 2 | 0.54 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