Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8% first-year return on $114k initial cash invested.
-8%
Cash On Cash
4.58%
Cap Rate
0.75
DSCR
$4,100
Rent
-$763
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,100 income − $4,863 expenses = $763 out of pocket
Investment Breakdown
|
Purchase Price
$459k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,880
Closing costs
1%
$4,594
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,100
Total Expenses
$4,863
Mortgage P&I
57%
$2,353
Property Taxes
9%
$378
Home Insurance
4%
$164
HOA
0%
$0
Property Management
15%
$615
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,025
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Sierra Oasis - in town and close to Yosemite Park | $6,281 | $350 | 3 | 2.5 | 0.55 mi |
Luxe Yosemite Retreat | Pool | Hot Tub | Game Room | $7,555 | $421 | 3 | 2 | 0.47 mi |
Mariposa House Of Colors | $5,940 | $331 | 3 | 2 | 0.64 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