Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.36% first-year return on $510k initial cash invested.
-28.36%
Cash On Cash
-0.05%
Cap Rate
-0.01
DSCR
$5,024
Rent
-$12,063
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2345k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$510k
Downpayment
20%
$469k
Closing costs
1%
$23,450
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,024
Total Expenses
$17,087
Mortgage P&I
234%
$11,763
Property Taxes
42%
$2,091
Home Insurance
16%
$821
HOA
0%
$0
Property Management
15%
$754
CapEx
4%
$201
Vacancy
0%
$0
Maintenance
4%
$201
Other
25%
$1,256
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Oak Valley Estate, a Private Resort | $12,690 | $1,043 | 4 | 4 | 1.71 mi |
Country Farmhouse On 40 Acre Working Cattle Ranch | $3,954 | $325 | 3 | 2 | 2.03 mi |
Hidden Falls Farmhouse | $3,042 | $250 | 2 | 2 | 1.54 mi |
Country Farmhouse on Wine Trail-Hot Tub-Pool Table | $4,782 | $393 | 4 | 2 | 2.14 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