Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.07% first-year return on $464k initial cash invested.
-18.07%
Cash On Cash
2.15%
Cap Rate
0.36
DSCR
$8,739
Rent
-$6,988
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2095k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$464k
Downpayment
20%
$419k
Closing costs
1%
$20,950
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$8,739
Total Expenses
$15,727
Mortgage P&I
119%
$10,399
Property Taxes
5%
$399
Home Insurance
8%
$733
HOA
0%
$0
Property Management
15%
$1,311
CapEx
4%
$350
Vacancy
0%
$0
Maintenance
4%
$350
Other
25%
$2,185
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Sunny house in the middle of Bay Area | $4,897 | $230 | 4 | 2 | 0.85 mi |
344 - Nice & Cozy 4BR Family Home near Borel Park | $6,196 | $291 | 4 | 2 | 1.57 mi |
Serene Bayview 4BR · Single-Level · 1Gbps WiFi | $13,392 | $629 | 4 | 2 | 0.26 mi |
246- Stunning 4B3B w/Deck & View by Hillsdale Mall | $8,815 | $414 | 4 | 3 | 1.03 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