Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.16% first-year return on $107k initial cash invested.
-8.16%
Cash On Cash
4.05%
Cap Rate
0.69
DSCR
$3,260
Rent
-$727
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$79,000
Closing costs
1%
$3,950
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,260
Total Expenses
$3,987
Mortgage P&I
59%
$1,930
Property Taxes
11%
$355
Home Insurance
4%
$138
HOA
0%
$0
Property Management
15%
$489
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$815
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern 4BR Retreat near Downtown Concord | $4,205 | $223 | 4 | 3 | 0.58 mi |
Family/Pet Friendly - Professional Design | $3,357 | $178 | 3 | 3 | 1.18 mi |
Large home with Separate Apartment & Private Pool | $6,242 | $331 | 4 | 3 | 2.21 mi |
Peaceful Hideaway - Hospital Nearby. Entire Home | $2,697 | $143 | 3 | 2.5 | 2.23 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