Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.95% first-year return on $222k initial cash invested.
-18.95%
Cash On Cash
1.72%
Cap Rate
0.29
DSCR
$3,908
Rent
-$3,511
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$973k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$195k
Closing costs
1%
$9,730
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,908
Total Expenses
$7,419
Mortgage P&I
122%
$4,751
Property Taxes
5%
$198
Home Insurance
9%
$341
HOA
7%
$254
Property Management
15%
$586
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$977
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming Cozy house in Granite Bay | $3,258 | $210 | 3 | 2 | 1.39 mi |
Private Granite Bay Retreat• Hot Tub• Pet Friendly | $6,096 | $393 | 3 | 2.5 | 1.28 mi |
Stallman Estates | $5,848 | $377 | 3 | 2.5 | 1.81 mi |
Granite Bay Luxury Home with Pool & Patio | $4,809 | $310 | 4 | 3 | 1.25 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