Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.51% first-year return on $544k initial cash invested.
-14.51%
Cash On Cash
3.07%
Cap Rate
0.52
DSCR
$15,522
Rent
-$6,578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2476k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$544k
Downpayment
20%
$495k
Closing costs
1%
$24,763
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$15,522
Total Expenses
$22,100
Mortgage P&I
79%
$12,292
Property Taxes
8%
$1,212
Home Insurance
6%
$908
HOA
2%
$238
Property Management
15%
$2,328
CapEx
4%
$621
Vacancy
0%
$0
Maintenance
4%
$621
Other
25%
$3,880
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Vezer Family Vineyard Estate. | $30,094 | $1,940 | 4 | 4 | 4.71 mi |
Villa Capricho: Vineyard Retreat w/ Pool & Views | $41,884 | $2,700 | 5 | 5 | 1.56 mi |
Chateau Jaune – Vacation Rental | $17,219 | $1,110 | 5 | 5 | 4.66 mi |
5BD Modern Home: Pool/Ping-Pong/Arcade - Wine City | $8,020 | $517 | 5 | 4 | 5.04 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