Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.46% first-year return on $533k initial cash invested.
-27.46%
Cash On Cash
0.06%
Cap Rate
0.01
DSCR
$6,322
Rent
-$12,188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2422k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$533k
Downpayment
20%
$484k
Closing costs
1%
$24,218
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$6,322
Total Expenses
$18,510
Mortgage P&I
191%
$12,062
Property Taxes
40%
$2,540
Home Insurance
14%
$874
HOA
0%
$0
Property Management
15%
$948
CapEx
4%
$253
Vacancy
0%
$0
Maintenance
4%
$253
Other
25%
$1,580
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Sun-Soaked Livermore Gem with Patio & Fire Pit! | $8,977 | $476 | 4 | 2 | 2 mi |
Luxurious Villa Near the Best Winery & Golf Course | $5,884 | $312 | 4 | 3.5 | 1.05 mi |
Elegant Downtown House 500M Wifi | $5,261 | $279 | 4 | 2 | 1.64 mi |
Luxurious Downtown Modern House | $5,997 | $318 | 3 | 2 | 2.03 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