Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.81% first-year return on $497k initial cash invested.
-21.81%
Cash On Cash
1.34%
Cap Rate
0.22
DSCR
$9,180
Rent
-$9,035
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2253k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$497k
Downpayment
20%
$451k
Closing costs
1%
$22,527
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$9,180
Total Expenses
$18,215
Mortgage P&I
122%
$11,182
Property Taxes
20%
$1,840
Home Insurance
9%
$787
HOA
0%
$0
Property Management
15%
$1,377
CapEx
4%
$367
Vacancy
0%
$0
Maintenance
4%
$367
Other
25%
$2,295
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4BR Home | 28mi to Levi's Stadium | FIFA World Cup | $17,608 | $793 | 4 | 3 | 0.86 mi |
Belmont Lock | $12,812 | $577 | 4 | 3 | 1.58 mi |
Eichler Modern Minimalist with Yard/Fireplace | $10,125 | $456 | 3 | 2 | 0.19 mi |
Serene Bayview 4BR · Single-Level · 1Gbps WiFi | $13,966 | $629 | 4 | 2 | 1.76 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