Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.91% first-year return on $271k initial cash invested.
-16.91%
Cash On Cash
2.22%
Cap Rate
0.38
DSCR
$6,808
Rent
-$3,822
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1177k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$271k
Downpayment
20%
$235k
Closing costs
1%
$11,772
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$6,808
Total Expenses
$10,630
Mortgage P&I
84%
$5,723
Property Taxes
18%
$1,220
Home Insurance
6%
$420
HOA
0%
$0
Property Management
15%
$1,021
CapEx
4%
$272
Vacancy
0%
$0
Maintenance
4%
$272
Other
25%
$1,702
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Elegant Downtown House 500M Wifi | $5,516 | $279 | 4 | 2 | 1.28 mi |
Sun-Soaked Livermore Gem with Patio & Fire Pit! | $9,411 | $476 | 4 | 2 | 1.45 mi |
Luxurious Downtown Modern House | $6,287 | $318 | 3 | 2 | 1.69 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