Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.93% first-year return on $211k initial cash invested.
-21.93%
Cash On Cash
0.97%
Cap Rate
0.17
DSCR
$3,315
Rent
-$3,860
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$920k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$211k
Downpayment
20%
$184k
Closing costs
1%
$9,201
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,315
Total Expenses
$7,175
Mortgage P&I
135%
$4,469
Property Taxes
22%
$721
Home Insurance
10%
$331
HOA
2%
$62
Property Management
15%
$497
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$829
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Granite Bay Luxury Home with Pool & Patio | $4,243 | $310 | 4 | 3 | 1.77 mi |
Stallman Estates | $5,160 | $377 | 3 | 2.5 | 1.93 mi |
Private Granite Bay Retreat• Hot Tub• Pet Friendly | $5,379 | $393 | 3 | 2.5 | 1.94 mi |
Charming Cozy house in Granite Bay | $2,874 | $210 | 3 | 2 | 2.1 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