Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.11% first-year return on $381k initial cash invested.
-26.11%
Cash On Cash
0.31%
Cap Rate
0.05
DSCR
$5,005
Rent
-$8,286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1699k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$381k
Downpayment
20%
$340k
Closing costs
1%
$16,990
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$5,005
Total Expenses
$13,291
Mortgage P&I
170%
$8,524
Property Taxes
35%
$1,727
Home Insurance
12%
$595
HOA
1%
$43
Property Management
15%
$751
CapEx
4%
$200
Vacancy
0%
$0
Maintenance
4%
$200
Other
25%
$1,251
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Newark Tranquil Base: 4BR for Work & Leisure | $3,794 | $198 | 4 | 2 | 1.19 mi |
4BR Home Near Tesla • Bright, Spacious & Clean | $4,407 | $230 | 4 | 2 | 2.02 mi |
Warm Welcoming Spacious SiliconValley Single Story | $6,304 | $329 | 4 | 2 | 0.75 mi |
Fremont Cozy 4Bedroom House | $4,944 | $258 | 4 | 2 | 1.87 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