Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.48% first-year return on $183k initial cash invested.
-28.48%
Cash On Cash
-0.36%
Cap Rate
-0.06
DSCR
$2,827
Rent
-$4,350
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$163k
Closing costs
1%
$8,157
Rehab
0%
$0
Furnishing
1%
$12,000
Cashflow
Total Income
$2,827
Total Expenses
$7,177
Mortgage P&I
141%
$3,991
Property Taxes
37%
$1,052
Home Insurance
11%
$299
HOA
17%
$478
Property Management
15%
$424
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$707
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beautiful upstairs unit near shopping center | $8,035 | $357 | 3 | 2 | 3.96 mi |
Luxury Rose Apartment | $3,736 | $166 | 2 | 2 | 3.54 mi |
Home in Brentwood | $4,659 | $207 | 2 | 1 | 2.57 mi |
Cozy & Fully Equipped Studio, Short / Long Stays | $2,071 | $92 | 2 | 1 | 5.05 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