Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.93% first-year return on $161k initial cash invested.
-14.93%
Cash On Cash
2.55%
Cap Rate
0.43
DSCR
$4,121
Rent
-$1,998
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$651k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$130k
Closing costs
1%
$6,505
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,121
Total Expenses
$6,119
Mortgage P&I
78%
$3,215
Property Taxes
15%
$624
Home Insurance
6%
$227
HOA
2%
$75
Property Management
15%
$618
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,030
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
*Backyard Oasis With Hot Tub*King Bed*BBQ*Games | $6,939 | $374 | 4 | 3 | 1.85 mi |
Cozy Hillside Home With Very Fast Wi-Fi | $4,991 | $269 | 3 | 2.5 | 0.42 mi |
Cozy Home In Antioch 3BR/ Backyard/ Parking Spaces | $3,804 | $205 | 3 | 2 | 1.18 mi |
Spacious 3BR Home, Ideal for Work & Family Stays | $3,785 | $204 | 3 | 2 | 1.23 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