Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.59% first-year return on $266k initial cash invested.
-11.59%
Cash On Cash
3.57%
Cap Rate
0.6
DSCR
$7,808
Rent
-$2,564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$230k
Closing costs
1%
$11,500
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$7,808
Total Expenses
$10,372
Mortgage P&I
73%
$5,676
Property Taxes
3%
$266
Home Insurance
5%
$402
HOA
4%
$281
Property Management
15%
$1,171
CapEx
4%
$312
Vacancy
0%
$0
Maintenance
4%
$312
Other
25%
$1,952
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
6-Acre Estate: Heated Pool, Spa @the_wells_house_ | $11,393 | $681 | 4 | 3 | 1.53 mi |
Jyoti Journeys Ashram, a wellness Centered Yoga Retreat, and Guest Ranch. | $5,454 | $326 | 4 | 1 | 0.82 mi |
Beautiful Home in Granite Bay on private lake | $5,604 | $335 | 3 | 3 | 0.12 mi |
Stallman Estates | $6,290 | $376 | 3 | 2.5 | 1.07 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