Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.98% first-year return on $128k initial cash invested.
-19.98%
Cash On Cash
1.61%
Cap Rate
0.27
DSCR
$2,910
Rent
-$2,130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$552k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$110k
Closing costs
1%
$5,521
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$2,910
Total Expenses
$5,040
Mortgage P&I
95%
$2,755
Property Taxes
13%
$386
Home Insurance
7%
$196
HOA
11%
$307
Property Management
15%
$436
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$728
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Pet-Friendly Elk Grove Retreat w/ Balcony! | $3,067 | $142 | 2 | 2.5 | 1.53 mi |
Charming 2 bedrooms house in Elk Grove | $3,283 | $152 | 2 | 1 | 1.48 mi |
New Lakeside Unit in Laguna West | $2,915 | $135 | 1 | 1.5 | 0.62 mi |
Lakefront Home | Serene & Cozy | $4,708 | $218 | 3 | 1.5 | 0.74 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