This property looks like a bad Airbnb investment with a projected -7.55% first-year return on $114k initial cash invested.
-7.55%
Cash On Cash
4.7%
Cap Rate
0.76
DSCR
$4,182
Rent
-$720
Cashflow
Cash Flow
$4,182 income − $4,902 expenses = $720 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
$4,182
Total Expenses
$4,902
Mortgage P&I
56%
$2,353
Property Taxes
9%
$378
Home Insurance
4%
$164
HOA
0%
$0
Property Management
15%
$627
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,046
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Sierra Oasis - in town and close to Yosemite Park | $6,661 | $359 | 3 | 2.5 | 0.55 mi |
Luxe Yosemite Retreat | Pool | Hot Tub | Game Room | $7,719 | $416 | 3 | 2 | 0.47 mi |
Mariposa House Of Colors | $6,141 | $331 | 3 | 2 | 0.64 mi |
Projection Charts
Investment Value YoY