Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.33% first-year return on $304k initial cash invested.
-22.33%
Cash On Cash
0.89%
Cap Rate
0.15
DSCR
$5,253
Rent
-$5,653
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1332k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$304k
Downpayment
20%
$266k
Closing costs
1%
$13,323
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$5,253
Total Expenses
$10,906
Mortgage P&I
123%
$6,435
Property Taxes
25%
$1,310
Home Insurance
9%
$451
HOA
4%
$189
Property Management
15%
$788
CapEx
4%
$210
Vacancy
0%
$0
Maintenance
4%
$210
Other
25%
$1,313
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious & Modern 4bds · Walk to Shops & BART | $6,188 | $313 | 4 | 3.5 | 1.92 mi |
Blueground | Dublin, garage, nr trails & park | $5,121 | $259 | 4 | 2.5 | 0.72 mi |
Lovely getaway single family home | $6,070 | $307 | 4 | 4.5 | 0.61 mi |
San Francisco East Bay house | $5,397 | $273 | 4 | 2.5 | 0.55 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