Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.19% first-year return on $161k initial cash invested.
-4.19%
Cash On Cash
5.37%
Cap Rate
0.9
DSCR
$6,266
Rent
-$560
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$130k
Closing costs
1%
$6,500
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$6,266
Total Expenses
$6,826
Mortgage P&I
51%
$3,217
Property Taxes
5%
$331
Home Insurance
4%
$228
HOA
1%
$42
Property Management
15%
$940
CapEx
4%
$251
Vacancy
0%
$0
Maintenance
4%
$251
Other
25%
$1,566
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Executive New 4BR Retreat + Game Room Near Napa | $6,271 | $338 | 4 | 3.5 | 5.94 mi |
Near Wine Country, Hot Tub, Great for Groups | $6,828 | $368 | 4 | 2 | 6.33 mi |
Relax & Play Near Napa! 4Bd w/ Hot Tub & GameRoom | $7,292 | $393 | 4 | 2.5 | 5.96 mi |
LuxoStays | Charming 4BR w/ large backyard/firepit | $7,904 | $426 | 4 | 2 | 6.08 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