Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.7% first-year return on $75,210 initial cash invested.
-0.7%
Cash On Cash
6.35%
Cap Rate
1.07
DSCR
$3,638
Rent
-$44
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,638 income − $3,682 expenses = $44 out of pocket
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,210
Downpayment
20%
$60,200
Closing costs
1%
$3,010
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$3,638
Total Expenses
$3,682
Mortgage P&I
41%
$1,492
Property Taxes
9%
$320
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$546
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$910
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Adventure Home: Giant Sequoias, Waterfalls, Hiking | $4,761 | $301 | 2 | 2.5 | 0.05 mi |
Mountain Cabin in a Giant Sequoia Forest | $4,840 | $306 | 2 | 1 | 0.33 mi |
" A Secluded Forest Escape" | $4,049 | $256 | 3 | 1.5 | 0.03 mi |
Sequoia Sanctuary Cabin & View | $4,587 | $290 | 3 | 1 | 0.15 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