Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.82% first-year return on $162k initial cash invested.
-12.82%
Cash On Cash
3.09%
Cap Rate
0.52
DSCR
$4,396
Rent
-$1,732
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$658k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$132k
Closing costs
1%
$6,577
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,396
Total Expenses
$6,128
Mortgage P&I
74%
$3,250
Property Taxes
11%
$485
Home Insurance
5%
$209
HOA
2%
$74
Property Management
15%
$659
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,099
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Sierra Foothills Retreat | $4,378 | $257 | 4 | 2 | 0.79 mi |
Modern Luxury-4BR, 4 king beds, pool, walk to town | $9,658 | $567 | 4 | 2 | 1.69 mi |
Charming 1950's Bungalow | $3,560 | $209 | 3 | 1 | 1.96 mi |
Peaceful Auburn Foothills | $2,913 | $171 | 3 | 2.5 | 0.52 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