This property looks like a bad Airbnb investment with a projected -1.16% first-year return on $81,000 initial cash invested.
-1.16%
Cash On Cash
6.64%
Cap Rate
1.04
DSCR
$3,649
Rent
-$78
Cashflow
$43,788
Annual
$243
ADR
49%
Occupancy
35%
Confidence Low
79%
Oakhurst Score
Cash Flow
$3,649 income − $3,727 expenses = $78 out of pocket
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,727
Mortgage P&I
44%
$1,591
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 |
Yosemite - Bass Lake - home with Game Room | $4,307 | $289 | 3 | 2 | 0.14 mi |
Stones Throw/Yosemite & Downtown | $3,577 | $240 | 3 | 2 | 0.16 mi |
Home with game room - Yosemite - Bass Lake | $3,040 | $204 | 3 | 2 | 0.18 mi |
Yosemite Escape | Cozy Bear Cabin with Bunk Beds | $3,577 | $240 | 3 | 2 | 0.19 mi |
Zen Sanctuary +Yoga Studio, near Yosemite🧘♀️ 🏔☀️🌲 | $4,263 | $286 | 3 | 2 | 0.32 mi |
Retreat Home Near Yosemite and Bass Lake! | $3,204 | $215 | 3 | 2 | 0.32 mi |
Projection Charts
Investment Value YoY
Annualized Return
CoC vs Downpayment
CoC vs Purchase Price