Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.73% first-year return on $104k initial cash invested.
-8.73%
Cash On Cash
4.16%
Cap Rate
0.7
DSCR
$3,681
Rent
-$755
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$408k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,660
Closing costs
1%
$4,083
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,681
Total Expenses
$4,436
Mortgage P&I
55%
$2,022
Property Taxes
13%
$470
Home Insurance
5%
$178
HOA
0%
$0
Property Management
15%
$552
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$920
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy Home In Antioch 3BR/ Backyard/ Parking Spaces | $3,741 | $205 | 3 | 2 | 1.29 mi |
Super cozy & comfortable 3 bedrm | $4,617 | $253 | 3 | 2 | 1.3 mi |
Spacious 3BR Home, Ideal for Work & Family Stays | $3,723 | $204 | 3 | 2 | 1.88 mi |
Peaceful Retreat Getaway | $4,344 | $238 | 3 | 2 | 2.04 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