Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.15% first-year return on $189k initial cash invested.
-21.15%
Cash On Cash
1.12%
Cap Rate
0.19
DSCR
$3,374
Rent
-$3,338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$816k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$163k
Closing costs
1%
$8,162
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,374
Total Expenses
$6,712
Mortgage P&I
117%
$3,964
Property Taxes
25%
$839
Home Insurance
9%
$289
HOA
0%
$0
Property Management
15%
$506
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$844
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Heart of Livermore | $2,878 | $166 | 2 | 2 | 0.32 mi |
Sun-Soaked Livermore Gem with Patio & Fire Pit! | $8,270 | $477 | 4 | 2 | 0.65 mi |
Private House in Livemore close to Bart station | $4,196 | $242 | 2 | 2 | 0.37 mi |
Beautiful Downtown Livermore Family Home | $2,115 | $122 | 4 | 2.5 | 0.34 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