Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.17% first-year return on $217k initial cash invested.
-20.17%
Cash On Cash
1.44%
Cap Rate
0.25
DSCR
$3,897
Rent
-$3,651
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$948k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$217k
Downpayment
20%
$190k
Closing costs
1%
$9,484
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,897
Total Expenses
$7,548
Mortgage P&I
119%
$4,631
Property Taxes
12%
$460
Home Insurance
9%
$332
HOA
7%
$254
Property Management
15%
$585
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$974
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming Cozy house in Granite Bay | $3,194 | $210 | 3 | 2 | 1.37 mi |
Private Granite Bay Retreat• Hot Tub• Pet Friendly | $5,977 | $393 | 3 | 2.5 | 1.26 mi |
Stallman Estates | $5,734 | $377 | 3 | 2.5 | 1.8 mi |
Granite Bay Luxury Home with Pool & Patio | $4,715 | $310 | 4 | 3 | 1.24 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