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
$48,852
Annual
$230
ADR
58%
Occupancy
44%
Confidence Low
70%
Mariposa Score
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 |
Enjoy the views at the Gathering Place | $4,622 | $262 | 3 | 2 | 0.5 mi |
El Capitán Escape | $4,481 | $254 | 3 | 2 | 0.06 mi |
EV Charger• 32 miles to YNP• Quiet corner in town• | $5,240 | $297 | 3 | 2 | 0.09 mi |
-Yosemite Basecamp Lodge- | $4,834 | $274 | 3 | 2 | 0.14 mi |
Relax among crisp fall colors and mountain views | $5,187 | $294 | 3 | 2 | 0.43 mi |
Pool House near Yosemite with Hot Tub & Game room | $5,928 | $336 | 3 | 2 | 0.49 mi |
Projection Charts
Investment Value YoY
Annualized Return
CoC vs Downpayment
CoC vs Purchase Price