Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.08% first-year return on $230k initial cash invested.
-18.08%
Cash On Cash
1.86%
Cap Rate
0.32
DSCR
$5,408
Rent
-$3,471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$983k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$230k
Downpayment
20%
$197k
Closing costs
1%
$9,830
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$5,408
Total Expenses
$8,879
Mortgage P&I
88%
$4,781
Property Taxes
19%
$1,005
Home Insurance
6%
$346
HOA
3%
$152
Property Management
15%
$811
CapEx
4%
$216
Vacancy
0%
$0
Maintenance
4%
$216
Other
25%
$1,352
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious East Bay Home | Private Yard & Garage | $6,587 | $305 | 4 | 3 | 0.09 mi |
Luxury 4BR/Bath • 3 Master Suites • AC • 10 GB Wi-Fi | $6,695 | $310 | 4 | 4 | 1.57 mi |
Centrally Located Home w/ Yard in Hayward! | $3,930 | $182 | 4 | 2.5 | 1.5 mi |
HGTV 4BR w/ Chef Kitchen/ Veranda Near SF/SV | $5,831 | $270 | 4 | 2 | 1.65 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