Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.12% first-year return on $149k initial cash invested.
-18.12%
Cash On Cash
1.96%
Cap Rate
0.33
DSCR
$3,479
Rent
-$2,242
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$130k
Closing costs
1%
$6,500
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$3,479
Total Expenses
$5,721
Mortgage P&I
91%
$3,162
Property Taxes
19%
$661
Home Insurance
7%
$228
HOA
0%
$0
Property Management
15%
$522
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$870
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Home in Hayward | $2,943 | $118 | 2 | 1 | 0.19 mi |
Furnished 2BR/2BA Apt | Near BART | WFH Friendly | $2,793 | $112 | 2 | 1 | 0.63 mi |
2-Story Home | 3 Queen Beds | Near CSUEB | $3,292 | $132 | 2 | 1 | 0.7 mi |
181U2 - Cozy 2B1B Upper Unit near Cal State & BART | $3,342 | $134 | 2 | 1 | 0.4 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