Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.74% first-year return on $132k initial cash invested.
-10.74%
Cash On Cash
3.52%
Cap Rate
0.61
DSCR
$3,599
Rent
-$1,179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$541k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$108k
Closing costs
1%
$5,413
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,599
Total Expenses
$4,778
Mortgage P&I
73%
$2,625
Property Taxes
6%
$233
Home Insurance
5%
$192
HOA
0%
$0
Property Management
15%
$540
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$900
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Sleek 3BR/2BA Suburban Home in Sac | $3,446 | $177 | 3 | 2 | 0.66 mi |
English Rose Garden Cottage near Roseville, CA | $4,750 | $244 | 3 | 2 | 0.33 mi |
Family-Friendly Home w/ Backyard | Near Sacramento | $2,862 | $147 | 2 | 1 | 0.68 mi |
Modern Comfort | Cozy Stay w/ Private Yard | $1,869 | $96 | 2 | 1 | 0.33 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