Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.34% first-year return on $109k initial cash invested.
-8.34%
Cash On Cash
4.11%
Cap Rate
0.71
DSCR
$3,518
Rent
-$759
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,920
Closing costs
1%
$4,346
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,518
Total Expenses
$4,277
Mortgage P&I
60%
$2,108
Property Taxes
9%
$326
Home Insurance
4%
$153
HOA
0%
$0
Property Management
15%
$528
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$880
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy family home w a private fenced backyard | $3,369 | $156 | 3 | 2 | 0.17 mi |
Everything You Need Home in Antelope | $3,391 | $157 | 3 | 2.5 | 0.46 mi |
Cozy Antelope Home ~ 14 Mi to Sacramento! | $3,110 | $144 | 2 | 2 | 0.13 mi |
Lovable 5 bedroom Family Home | $6,133 | $284 | 4 | 3 | 0.53 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