Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.62% first-year return on $228k initial cash invested.
-21.62%
Cash On Cash
1.13%
Cap Rate
0.19
DSCR
$3,196
Rent
-$4,113
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$195k
Closing costs
1%
$9,730
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$3,196
Total Expenses
$7,309
Mortgage P&I
153%
$4,903
Property Taxes
16%
$522
Home Insurance
11%
$350
HOA
0%
$0
Property Management
15%
$479
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$799
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Tom's Farmhouse in Elk Grove | $4,196 | $242 | 3 | 2 | 1.64 mi |
Cheerful 3 bedroom villa-pool /best neighbourhood | $5,444 | $314 | 3 | 1.5 | 1.16 mi |
Luxury Home| 4 bed 3 Bath Retreat| Family-Friendly | $4,421 | $255 | 4 | 3 | 1.96 mi |
Main Floor BR | Home on Aspen Meadows E#42489 | $2,670 | $154 | 3 | 2 | 1.39 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