Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.21% first-year return on $98,031 initial cash invested.
-9.21%
Cash On Cash
3.8%
Cap Rate
0.65
DSCR
$2,769
Rent
-$752
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,031
Downpayment
20%
$76,220
Closing costs
1%
$3,811
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,769
Total Expenses
$3,521
Mortgage P&I
67%
$1,848
Property Taxes
8%
$209
Home Insurance
5%
$135
HOA
0%
$0
Property Management
15%
$415
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$692
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lake House, Oroville | $4,039 | $332 | 3 | 3 | 1 mi |
Lake House Cabin-Great views of Lake Oroville! | $3,370 | $277 | 3 | 3 | 1.13 mi |
Beautiful house minutes away from Oroville Lake | $2,531 | $208 | 3 | 2 | 0.73 mi |
Relaxing Lake House Just Minutes from the Lake! | $3,176 | $261 | 2 | 2 | 1.05 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