Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.14% first-year return on $253k initial cash invested.
-20.14%
Cash On Cash
1.38%
Cap Rate
0.24
DSCR
$4,997
Rent
-$4,241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1089k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$218k
Closing costs
1%
$10,892
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$4,997
Total Expenses
$9,238
Mortgage P&I
106%
$5,298
Property Taxes
22%
$1,118
Home Insurance
8%
$385
HOA
1%
$38
Property Management
15%
$750
CapEx
4%
$200
Vacancy
0%
$0
Maintenance
4%
$200
Other
25%
$1,249
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Hidden Gem On Top Of The Hill w/Pool Table & Wifi | $7,260 | $385 | 4 | 3 | 0.53 mi |
Spacious 4-Bedroom Home + Easy Commute | $4,828 | $256 | 4 | 3 | 1.91 mi |
Charming 4BR Home |10guests | Near BART & Freeways | $4,677 | $248 | 4 | 2 | 1.61 mi |
Spacious Hayward Entire 4BR SFH | $4,601 | $244 | 4 | 2 | 1.74 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