Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.82% first-year return on $132k initial cash invested.
-10.82%
Cash On Cash
3.47%
Cap Rate
0.6
DSCR
$3,552
Rent
-$1,193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$544k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,444
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,552
Total Expenses
$4,745
Mortgage P&I
74%
$2,625
Property Taxes
6%
$226
Home Insurance
5%
$189
HOA
0%
$0
Property Management
15%
$533
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$888
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
2 queen bed share and 1 King bed / own bathrooms | $4,362 | $202 | 3 | 2 | 1.65 mi |
Quiet 3 bedroom, 2 bath home. | $3,326 | $154 | 3 | 2 | 1.6 mi |
Cozy Home In Antioch 3BR/ Backyard/ Parking Spaces | $4,578 | $212 | 3 | 2 | 2.02 mi |
Spacious 3BR Home, Ideal for Work & Family Stays | $4,362 | $202 | 3 | 2 | 2.14 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