Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.1% first-year return on $88,875 initial cash invested.
-6.1%
Cash On Cash
4.84%
Cap Rate
0.8
DSCR
$3,038
Rent
-$452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,875
Downpayment
20%
$67,500
Closing costs
1%
$3,375
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,038
Total Expenses
$3,490
Mortgage P&I
56%
$1,691
Property Taxes
7%
$221
Home Insurance
4%
$118
HOA
0%
$0
Property Management
15%
$456
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$760
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Grove Cottage | $3,564 | $186 | 3 | 2 | 1.25 mi |
Modern Millhouse | $2,568 | $134 | 3 | 2 | 1.55 mi |
Historic Charmer, Pet-friendly | $2,357 | $123 | 3 | 2 | 1.56 mi |
Luxury Loft Located in Historic Downtown Concord | $3,622 | $189 | 3 | 1.5 | 1.09 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