Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.64% first-year return on $260k initial cash invested.
-26.64%
Cash On Cash
0.09%
Cap Rate
0.01
DSCR
$2,957
Rent
-$5,761
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$230k
Closing costs
1%
$11,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,957
Total Expenses
$8,718
Mortgage P&I
194%
$5,728
Property Taxes
40%
$1,169
Home Insurance
14%
$402
HOA
0%
$0
Property Management
15%
$444
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$739
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
A Cozy Ranch Home in a quiet neighborhood | $3,577 | $210 | 3 | 2 | 0.67 mi |
Luxury Hideaway in the Heart of Castro Valley | $4,497 | $264 | 3 | 2.5 | 0.48 mi |
Castro Valley Home 4 br 2.5 ba | $4,616 | $271 | 4 | 2.5 | 0.66 mi |
Private Studio in Urban Garden Inc Laundry Service | $1,346 | $79 | 2 | 1 | 0.17 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