Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.26% first-year return on $102k initial cash invested.
-2.26%
Cash On Cash
5.98%
Cap Rate
0.99
DSCR
$4,071
Rent
-$192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,071 income − $4,263 expenses = $192 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,800
Closing costs
1%
$3,990
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,071
Total Expenses
$4,263
Mortgage P&I
50%
$2,017
Property Taxes
4%
$151
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$611
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,018
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Mariposa Retreat near Yosemite | $3,334 | $189 | 3 | 2 | 0.2 mi |
Half Dome Hideout | $3,758 | $213 | 3 | 1 | 0.24 mi |
Family Getaway Near Yosemite | Downtown Mariposa | $3,722 | $211 | 3 | 1 | 0.67 mi |
In Town Hot Tub/Deck near Yosemite 45mi 3Bd/2B! | $4,816 | $273 | 3 | 2 | 0.09 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