Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.79% first-year return on $256k initial cash invested.
-20.79%
Cash On Cash
1.35%
Cap Rate
0.23
DSCR
$5,211
Rent
-$4,436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1134k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$227k
Closing costs
1%
$11,335
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,211
Total Expenses
$9,647
Mortgage P&I
106%
$5,505
Property Taxes
23%
$1,215
Home Insurance
8%
$418
HOA
0%
$8
Property Management
15%
$782
CapEx
4%
$208
Vacancy
0%
$0
Maintenance
4%
$208
Other
25%
$1,303
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lulu's Place: a safe gated retreat min to Downtown | $2,519 | $202 | 2 | 1 | 0.73 mi |
Your Pool Home Oasis Awaits | $3,779 | $303 | 4 | 3 | 0.7 mi |
NO FEES Main House+Guest Unit in Oakland Hills | $10,164 | $815 | 4 | 2.5 | 0.33 mi |
4-Bed House, Best View and Pool Oakland Hills | $9,715 | $779 | 4 | 2.5 | 0.34 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