Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.06% first-year return on $175k initial cash invested.
-13.06%
Cash On Cash
3.06%
Cap Rate
0.53
DSCR
$5,082
Rent
-$1,900
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$746k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$149k
Closing costs
1%
$7,456
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,082
Total Expenses
$6,982
Mortgage P&I
71%
$3,601
Property Taxes
13%
$638
Home Insurance
5%
$272
HOA
1%
$33
Property Management
15%
$762
CapEx
4%
$203
Vacancy
0%
$0
Maintenance
4%
$203
Other
25%
$1,270
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy Suburban Retreat with Modern Amenities | $8,911 | $315 | 3 | 2 | 0.44 mi |
Lux Pool Oasis, 3BR, Chic Kitchen | $8,260 | $292 | 3 | 2 | 0.48 mi |
Stylish & Spacious Retreat, Entire Concord Home | $6,280 | $222 | 3 | 2 | 0.08 mi |
Homestead Haven | $5,827 | $206 | 3 | 2 | 0.51 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