Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.96% first-year return on $195k initial cash invested.
-11.96%
Cash On Cash
3.27%
Cap Rate
0.56
DSCR
$5,819
Rent
-$1,948
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$816k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$163k
Closing costs
1%
$8,164
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,819
Total Expenses
$7,767
Mortgage P&I
68%
$3,942
Property Taxes
13%
$742
Home Insurance
5%
$289
HOA
0%
$0
Property Management
15%
$873
CapEx
4%
$233
Vacancy
0%
$0
Maintenance
4%
$233
Other
25%
$1,455
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Roost - A Private Escape in Downtown Petaluma! | $8,397 | $493 | 3 | 2 | 2.03 mi |
Spacious 4-bedroom 3 bath home in charming Petaluma with pool and hot tub | $11,532 | $677 | 4 | 3 | 2.01 mi |
4 bed house in great location, dog ok PLV120240032 | $6,149 | $361 | 4 | 3 | 1.54 mi |
Spacious Restored Downtown Craftsman | $6,251 | $367 | 3 | 2 | 1.84 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