Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.81% first-year return on $165k initial cash invested.
-15.81%
Cash On Cash
2.25%
Cap Rate
0.38
DSCR
$3,650
Rent
-$2,175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$672k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$134k
Closing costs
1%
$6,717
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,650
Total Expenses
$5,825
Mortgage P&I
90%
$3,288
Property Taxes
15%
$549
Home Insurance
6%
$236
HOA
0%
$0
Property Management
15%
$548
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$912
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy 4BR/3 BATH | 1st Floor Suite | Near Roseville | $4,991 | $269 | 4 | 3 | 0.49 mi |
4BR/3BA | 1st Floor Suite | Multi-Gen Friendly | $4,898 | $264 | 4 | 3 | 0.5 mi |
Private 4BR Retreat w/ Hot Tub by Thunder Valley | $4,472 | $241 | 4 | 2 | 0.27 mi |
3/2 - Family Friendly, Fully Furnished w/ Jacuzzi | $6,438 | $347 | 3 | 2 | 0.24 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