Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.97% first-year return on $127k initial cash invested.
-4.97%
Cash On Cash
5.16%
Cap Rate
0.87
DSCR
$5,019
Rent
-$526
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$490k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$98,000
Closing costs
1%
$4,900
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$5,019
Total Expenses
$5,545
Mortgage P&I
48%
$2,432
Property Taxes
11%
$531
Home Insurance
3%
$172
HOA
0%
$0
Property Management
15%
$753
CapEx
4%
$201
Vacancy
0%
$0
Maintenance
4%
$201
Other
25%
$1,255
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxurious Pool Villa Sacramento 4B4B | $8,629 | $394 | 4 | 3.5 | 0.55 mi |
Luxurious Pool Villa 4Bed Pool BBQ big yard | $7,052 | $322 | 4 | 3.5 | 0.55 mi |
comfy cozy home w/relaxing spacious yard near DT | $4,752 | $217 | 3 | 2 | 0.21 mi |
Xen House 3BR/2BA 10 Min from Downtown Sacramento | $5,168 | $236 | 3 | 2 | 0.31 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