Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.67% first-year return on $333k initial cash invested.
-25.67%
Cash On Cash
0.41%
Cap Rate
0.07
DSCR
$4,651
Rent
-$7,124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1500k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$333k
Downpayment
20%
$300k
Closing costs
1%
$15,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,651
Total Expenses
$11,775
Mortgage P&I
160%
$7,449
Property Taxes
33%
$1,525
Home Insurance
11%
$525
HOA
1%
$43
Property Management
15%
$698
CapEx
4%
$186
Vacancy
0%
$0
Maintenance
4%
$186
Other
25%
$1,163
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3BR/2BA w/ Offices | Near Tesla & 880 | Fast WiFi | $3,190 | $138 | 3 | 2 | 1.92 mi |
House in Newark, Retreat with Free Wifi and AC | $4,762 | $206 | 3 | 3 | 1.22 mi |
Modern Cottage in Fremont-30 Day Rental | $4,485 | $194 | 3 | 2 | 1.12 mi |
Quiet3B2B Entire Home｜Family &Work Travel Ready | $5,109 | $221 | 3 | 2 | 1.5 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