Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.18% first-year return on $77,577 initial cash invested.
-5.18%
Cash On Cash
4.9%
Cap Rate
0.85
DSCR
$3,162
Rent
-$335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,577
Downpayment
20%
$56,740
Closing costs
1%
$2,837
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,162
Total Expenses
$3,497
Mortgage P&I
43%
$1,367
Property Taxes
14%
$440
Home Insurance
3%
$102
HOA
2%
$72
Property Management
15%
$474
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$790
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious Richmond Home: Close to Parks & Shopping | $3,110 | $213 | 4 | 2.5 | 0.44 mi |
Spacious 4BR Family Retreat | $3,197 | $219 | 4 | 2.5 | 0.47 mi |
Large Family Retreat (pool&gym) | $3,183 | $218 | 4 | 3 | 0.56 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