Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.32% first-year return on $474k initial cash invested.
-25.32%
Cash On Cash
0.54%
Cap Rate
0.09
DSCR
$6,385
Rent
-$10,003
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2172k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$474k
Downpayment
20%
$434k
Closing costs
1%
$21,719
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,385
Total Expenses
$16,388
Mortgage P&I
168%
$10,720
Property Taxes
28%
$1,816
Home Insurance
12%
$788
HOA
0%
$0
Property Management
15%
$958
CapEx
4%
$255
Vacancy
0%
$0
Maintenance
4%
$255
Other
25%
$1,596
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beautiful Home in Granite Bay on private lake | $5,299 | $335 | 3 | 3 | 0.9 mi |
Stallman Estates | $5,947 | $376 | 3 | 2.5 | 1.09 mi |
6-Acre Estate: Heated Pool, Spa @the_wells_house_ | $10,771 | $681 | 4 | 3 | 0.93 mi |
Mid-Century Modern Escape 4 Br w/ Pool - 1.7 acres | $10,376 | $656 | 4 | 3 | 1.88 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